Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.19% first-year return on $177k initial cash invested.
-19.19%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$2,787
Rent
-$2,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,580
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$5,620
Mortgage P&I
135%
$3,761
Property Taxes
8%
$209
Home Insurance
10%
$265
HOA
2%
$48
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$697