Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.73% first-year return on $178k initial cash invested.
-17.73%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$3,325
Rent
-$2,625
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
$3,325
Total Expenses
$5,950
Mortgage P&I
110%
$3,665
Property Taxes
12%
$409
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831