Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.74% first-year return on $176k initial cash invested.
-18.74%
Cash On Cash
1.62%
Cap Rate
0.28
DSCR
$3,170
Rent
-$2,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$5,910
Mortgage P&I
114%
$3,626
Property Taxes
16%
$500
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792