Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.99% first-year return on $176k initial cash invested.
-19.99%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$4,000
Rent
-$2,934
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%
$7,532
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,000
Total Expenses
$6,934
Mortgage P&I
90%
$3,617
Property Taxes
22%
$894
Home Insurance
7%
$265
HOA
6%
$238
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000