Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.26% first-year return on $173k initial cash invested.
-11.26%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$5,024
Rent
-$1,624
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,024
Total Expenses
$6,648
Mortgage P&I
72%
$3,617
Property Taxes
7%
$360
Home Insurance
5%
$259
HOA
0%
$0
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256