Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.19% first-year return on $179k initial cash invested.
-16.19%
Cash On Cash
2.38%
Cap Rate
0.41
DSCR
$5,354
Rent
-$2,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,354
Total Expenses
$7,776
Mortgage P&I
70%
$3,732
Property Taxes
15%
$810
Home Insurance
5%
$269
HOA
7%
$396
Property Management
15%
$803
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,338