Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.91% first-year return on $177k initial cash invested.
-17.91%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$3,864
Rent
-$2,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,581
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,864
Total Expenses
$6,509
Mortgage P&I
97%
$3,757
Property Taxes
16%
$626
Home Insurance
7%
$270
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$966