Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.49% first-year return on $179k initial cash invested.
-12.49%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$5,517
Rent
-$1,866
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,680
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,517
Total Expenses
$7,383
Mortgage P&I
70%
$3,847
Property Taxes
11%
$618
Home Insurance
5%
$269
HOA
0%
$0
Property Management
15%
$828
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,379