Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.01% first-year return on $177k initial cash invested.
-14.01%
Cash On Cash
2.84%
Cap Rate
0.49
DSCR
$4,478
Rent
-$2,072
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,592
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,478
Total Expenses
$6,550
Mortgage P&I
82%
$3,692
Property Taxes
10%
$436
Home Insurance
6%
$262
HOA
0%
$10
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120