Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.15% first-year return on $177k initial cash invested.
-17.15%
Cash On Cash
2.02%
Cap Rate
0.35
DSCR
$3,943
Rent
-$2,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,577
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,943
Total Expenses
$6,475
Mortgage P&I
93%
$3,652
Property Taxes
17%
$662
Home Insurance
7%
$268
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986