Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.99% first-year return on $176k initial cash invested.
-19.99%
Cash On Cash
1.32%
Cap Rate
0.23
DSCR
$3,625
Rent
-$2,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,515
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,625
Total Expenses
$6,554
Mortgage P&I
100%
$3,610
Property Taxes
14%
$522
Home Insurance
7%
$262
HOA
12%
$420
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906