Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.07% first-year return on $179k initial cash invested.
-17.07%
Cash On Cash
2.01%
Cap Rate
0.35
DSCR
$3,638
Rent
-$2,552
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,686
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$6,190
Mortgage P&I
102%
$3,693
Property Taxes
13%
$487
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910