Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.1% first-year return on $173k initial cash invested.
-12.1%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$4,197
Rent
-$1,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,197
Total Expenses
$5,945
Mortgage P&I
86%
$3,607
Property Taxes
2%
$64
Home Insurance
6%
$259
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,049