Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.57% first-year return on $174k initial cash invested.
-15.57%
Cash On Cash
2.38%
Cap Rate
0.41
DSCR
$4,238
Rent
-$2,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,419
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,238
Total Expenses
$6,493
Mortgage P&I
84%
$3,557
Property Taxes
15%
$634
Home Insurance
6%
$266
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,060