Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.14% first-year return on $177k initial cash invested.
-19.14%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$2,845
Rent
-$2,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,569
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,845
Total Expenses
$5,667
Mortgage P&I
129%
$3,671
Property Taxes
11%
$314
Home Insurance
10%
$280
HOA
1%
$36
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711