Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.41% first-year return on $177k initial cash invested.
-19.41%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$3,530
Rent
-$2,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,567
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,530
Total Expenses
$6,392
Mortgage P&I
107%
$3,765
Property Taxes
19%
$679
Home Insurance
7%
$254
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882