Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.75% first-year return on $176k initial cash invested.
-15.75%
Cash On Cash
2.37%
Cap Rate
0.41
DSCR
$3,744
Rent
-$2,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,510
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,744
Total Expenses
$6,050
Mortgage P&I
97%
$3,639
Property Taxes
9%
$347
Home Insurance
7%
$266
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936