Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.85% first-year return on $182k initial cash invested.
-13.85%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$4,701
Rent
-$2,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$150k
Closing costs
1%
$7,516
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,701
Total Expenses
$6,799
Mortgage P&I
79%
$3,702
Property Taxes
12%
$570
Home Insurance
6%
$271
HOA
0%
$0
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,175