Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.38% first-year return on $176k initial cash invested.
-10.38%
Cash On Cash
3.77%
Cap Rate
0.64
DSCR
$5,217
Rent
-$1,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,535
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,217
Total Expenses
$6,742
Mortgage P&I
71%
$3,682
Property Taxes
5%
$257
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$783
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,304