Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.85% first-year return on $177k initial cash invested.
-14.85%
Cash On Cash
2.55%
Cap Rate
0.44
DSCR
$4,526
Rent
-$2,195
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%
$7,589
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,526
Total Expenses
$6,721
Mortgage P&I
80%
$3,628
Property Taxes
14%
$616
Home Insurance
6%
$266
HOA
1%
$38
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,132