Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.07% first-year return on $178k initial cash invested.
-16.07%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$4,065
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,611
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,065
Total Expenses
$6,447
Mortgage P&I
92%
$3,758
Property Taxes
11%
$464
Home Insurance
7%
$273
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016