Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.99% first-year return on $178k initial cash invested.
-15.99%
Cash On Cash
2.11%
Cap Rate
0.37
DSCR
$3,201
Rent
-$2,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$147k
Closing costs
1%
$7,329
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,201
Total Expenses
$5,572
Mortgage P&I
110%
$3,534
Property Taxes
8%
$240
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800