Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.31% first-year return on $176k initial cash invested.
-17.31%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$4,162
Rent
-$2,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,528
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,162
Total Expenses
$6,702
Mortgage P&I
87%
$3,620
Property Taxes
13%
$525
Home Insurance
7%
$289
HOA
7%
$272
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040