Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.79% first-year return on $177k initial cash invested.
-14.79%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$4,706
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,561
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,706
Total Expenses
$6,885
Mortgage P&I
78%
$3,666
Property Taxes
14%
$673
Home Insurance
5%
$248
HOA
1%
$40
Property Management
15%
$706
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,176