Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.35% first-year return on $178k initial cash invested.
-17.35%
Cash On Cash
1.95%
Cap Rate
0.34
DSCR
$4,051
Rent
-$2,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,606
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,051
Total Expenses
$6,621
Mortgage P&I
90%
$3,643
Property Taxes
18%
$729
Home Insurance
7%
$273
HOA
1%
$31
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,013