Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.68% first-year return on $176k initial cash invested.
-21.68%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$2,808
Rent
-$3,175
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%
$7,512
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$5,983
Mortgage P&I
130%
$3,653
Property Taxes
24%
$661
Home Insurance
11%
$315
HOA
0%
$7
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702