Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.09% first-year return on $182k initial cash invested.
-16.09%
Cash On Cash
2.2%
Cap Rate
0.38
DSCR
$4,140
Rent
-$2,442
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
$4,140
Total Expenses
$6,582
Mortgage P&I
88%
$3,656
Property Taxes
16%
$670
Home Insurance
6%
$268
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035