Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.56% first-year return on $182k initial cash invested.
-14.56%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$4,905
Rent
-$2,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$150k
Closing costs
1%
$7,520
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,905
Total Expenses
$7,113
Mortgage P&I
77%
$3,785
Property Taxes
13%
$656
Home Insurance
6%
$270
HOA
1%
$48
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,226