Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.39% first-year return on $177k initial cash invested.
-14.39%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$5,084
Rent
-$2,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,565
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,084
Total Expenses
$7,205
Mortgage P&I
73%
$3,720
Property Taxes
13%
$680
Home Insurance
5%
$255
HOA
2%
$110
Property Management
15%
$763
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,271