Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.81% first-year return on $179k initial cash invested.
-16.81%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$4,209
Rent
-$2,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$148k
Closing costs
1%
$7,378
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,209
Total Expenses
$6,716
Mortgage P&I
88%
$3,692
Property Taxes
13%
$538
Home Insurance
6%
$255
HOA
5%
$212
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052