Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.71% first-year return on $178k initial cash invested.
-21.71%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$2,261
Rent
-$3,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,635
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,261
Total Expenses
$5,488
Mortgage P&I
164%
$3,717
Property Taxes
18%
$407
Home Insurance
12%
$280
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565