Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.95% first-year return on $175k initial cash invested.
-13.95%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$4,306
Rent
-$2,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,306
Total Expenses
$6,344
Mortgage P&I
89%
$3,824
Property Taxes
4%
$192
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076