Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.66% first-year return on $179k initial cash invested.
-15.66%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$4,660
Rent
-$2,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,676
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,660
Total Expenses
$6,999
Mortgage P&I
83%
$3,854
Property Taxes
14%
$654
Home Insurance
5%
$255
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,165