Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.75% first-year return on $179k initial cash invested.
-19.75%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$3,570
Rent
-$2,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,681
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,570
Total Expenses
$6,521
Mortgage P&I
103%
$3,667
Property Taxes
24%
$869
Home Insurance
8%
$271
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892