Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.22% first-year return on $177k initial cash invested.
-16.22%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$5,429
Rent
-$2,392
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%
$7,569
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,429
Total Expenses
$7,821
Mortgage P&I
69%
$3,725
Property Taxes
17%
$940
Home Insurance
5%
$266
HOA
5%
$285
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,357