Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.24% first-year return on $175k initial cash invested.
-15.24%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$3,946
Rent
-$2,226
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
$3,946
Total Expenses
$6,172
Mortgage P&I
97%
$3,824
Property Taxes
5%
$192
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986