Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.57% first-year return on $179k initial cash invested.
-18.57%
Cash On Cash
1.67%
Cap Rate
0.29
DSCR
$3,221
Rent
-$2,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,688
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,221
Total Expenses
$5,998
Mortgage P&I
115%
$3,720
Property Taxes
14%
$457
Home Insurance
9%
$275
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805