Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.64% first-year return on $176k initial cash invested.
-21.64%
Cash On Cash
0.9%
Cap Rate
0.16
DSCR
$3,160
Rent
-$3,170
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
$3,160
Total Expenses
$6,330
Mortgage P&I
114%
$3,610
Property Taxes
17%
$522
Home Insurance
8%
$262
HOA
13%
$420
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790