Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.91% first-year return on $178k initial cash invested.
-13.91%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$5,199
Rent
-$2,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,599
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,199
Total Expenses
$7,257
Mortgage P&I
73%
$3,776
Property Taxes
14%
$715
Home Insurance
5%
$270
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,300