Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.69% first-year return on $177k initial cash invested.
-15.69%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$4,145
Rent
-$2,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,576
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,145
Total Expenses
$6,460
Mortgage P&I
92%
$3,827
Property Taxes
9%
$367
Home Insurance
7%
$276
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036