Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.02% first-year return on $176k initial cash invested.
-8.02%
Cash On Cash
4.32%
Cap Rate
0.74
DSCR
$5,835
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,536
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,835
Total Expenses
$7,013
Mortgage P&I
63%
$3,658
Property Taxes
3%
$202
Home Insurance
5%
$282
HOA
1%
$71
Property Management
15%
$875
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,459