Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.15% first-year return on $176k initial cash invested.
-13.15%
Cash On Cash
2.89%
Cap Rate
0.51
DSCR
$4,700
Rent
-$1,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,529
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,700
Total Expenses
$6,630
Mortgage P&I
76%
$3,555
Property Taxes
12%
$548
Home Insurance
6%
$271
HOA
0%
$0
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,175