Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.34% first-year return on $182k initial cash invested.
-16.34%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$4,065
Rent
-$2,481
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$151k
Closing costs
1%
$7,532
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,065
Total Expenses
$6,546
Mortgage P&I
90%
$3,656
Property Taxes
16%
$670
Home Insurance
7%
$268
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016