Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.62% first-year return on $177k initial cash invested.
-15.62%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$3,828
Rent
-$2,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,574
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,828
Total Expenses
$6,132
Mortgage P&I
98%
$3,737
Property Taxes
8%
$288
Home Insurance
7%
$270
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957