Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.74% first-year return on $177k initial cash invested.
-17.74%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$2,759
Rent
-$2,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,759
Total Expenses
$5,382
Mortgage P&I
132%
$3,653
Property Taxes
5%
$139
Home Insurance
10%
$266
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690