Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.32% first-year return on $178k initial cash invested.
-20.32%
Cash On Cash
1.13%
Cap Rate
0.2
DSCR
$2,401
Rent
-$3,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,630
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,401
Total Expenses
$5,419
Mortgage P&I
152%
$3,642
Property Taxes
15%
$354
Home Insurance
11%
$271
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600