Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.79% first-year return on $179k initial cash invested.
-14.79%
Cash On Cash
2.56%
Cap Rate
0.45
DSCR
$4,387
Rent
-$2,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,671
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,387
Total Expenses
$6,595
Mortgage P&I
84%
$3,669
Property Taxes
12%
$543
Home Insurance
6%
$278
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,097