Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.92% first-year return on $178k initial cash invested.
-16.92%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$3,959
Rent
-$2,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,628
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,959
Total Expenses
$6,472
Mortgage P&I
95%
$3,742
Property Taxes
14%
$557
Home Insurance
7%
$273
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990