Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.74% first-year return on $187k initial cash invested.
-14.74%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$5,026
Rent
-$2,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$156k
Closing costs
1%
$7,777
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,026
Total Expenses
$7,327
Mortgage P&I
77%
$3,866
Property Taxes
15%
$748
Home Insurance
6%
$287
HOA
0%
$14
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256