Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.86% first-year return on $175k initial cash invested.
-13.86%
Cash On Cash
2.75%
Cap Rate
0.48
DSCR
$4,896
Rent
-$2,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,465
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,896
Total Expenses
$6,914
Mortgage P&I
72%
$3,532
Property Taxes
16%
$760
Home Insurance
6%
$272
HOA
0%
$0
Property Management
15%
$734
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224