Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.11% first-year return on $177k initial cash invested.
-17.11%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$4,183
Rent
-$2,522
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
$4,183
Total Expenses
$6,705
Mortgage P&I
90%
$3,765
Property Taxes
16%
$679
Home Insurance
6%
$254
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046