Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.39% first-year return on $179k initial cash invested.
-20.39%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,759
Rent
-$3,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,670
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,759
Total Expenses
$6,801
Mortgage P&I
101%
$3,808
Property Taxes
24%
$913
Home Insurance
7%
$276
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940