Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.46% first-year return on $176k initial cash invested.
-21.46%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$2,368
Rent
-$3,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,506
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,368
Total Expenses
$5,509
Mortgage P&I
154%
$3,638
Property Taxes
20%
$472
Home Insurance
11%
$262
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592