Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.09% first-year return on $178k initial cash invested.
-18.09%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$3,221
Rent
-$2,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,604
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,221
Total Expenses
$5,900
Mortgage P&I
114%
$3,665
Property Taxes
13%
$409
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805