Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.74% first-year return on $182k initial cash invested.
-10.74%
Cash On Cash
3.68%
Cap Rate
0.62
DSCR
$5,734
Rent
-$1,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$151k
Closing costs
1%
$7,537
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,734
Total Expenses
$7,366
Mortgage P&I
65%
$3,712
Property Taxes
11%
$652
Home Insurance
4%
$250
HOA
0%
$0
Property Management
15%
$860
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,434