Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.6% first-year return on $177k initial cash invested.
-18.6%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$3,142
Rent
-$2,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,564
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,142
Total Expenses
$5,883
Mortgage P&I
116%
$3,641
Property Taxes
15%
$462
Home Insurance
9%
$271
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786