Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.41% first-year return on $176k initial cash invested.
-26.41%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$1,475
Rent
-$3,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,522
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,475
Total Expenses
$5,348
Mortgage P&I
244%
$3,599
Property Taxes
52%
$770
Home Insurance
18%
$271
HOA
0%
$0
Property Management
15%
$221
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$369