Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.75% first-year return on $179k initial cash invested.
-16.75%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$4,491
Rent
-$2,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,683
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,491
Total Expenses
$6,995
Mortgage P&I
85%
$3,802
Property Taxes
17%
$768
Home Insurance
6%
$268
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123