Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.05% first-year return on $179k initial cash invested.
-19.05%
Cash On Cash
1.54%
Cap Rate
0.27
DSCR
$3,451
Rent
-$2,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,451
Total Expenses
$6,301
Mortgage P&I
107%
$3,702
Property Taxes
20%
$673
Home Insurance
8%
$269
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863