Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.95% first-year return on $172k initial cash invested.
-18.95%
Cash On Cash
1.56%
Cap Rate
0.27
DSCR
$3,575
Rent
-$2,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,357
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,575
Total Expenses
$6,299
Mortgage P&I
99%
$3,537
Property Taxes
14%
$487
Home Insurance
8%
$276
HOA
8%
$283
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894