Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.48% first-year return on $177k initial cash invested.
-14.48%
Cash On Cash
2.65%
Cap Rate
0.46
DSCR
$3,620
Rent
-$2,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,550
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,620
Total Expenses
$5,751
Mortgage P&I
101%
$3,653
Property Taxes
3%
$96
Home Insurance
7%
$264
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905