Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.59% first-year return on $181k initial cash invested.
-21.59%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$3,027
Rent
-$3,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,027
Total Expenses
$6,292
Mortgage P&I
125%
$3,784
Property Taxes
26%
$793
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757