Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.56% first-year return on $173k initial cash invested.
-26.56%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$2,586
Rent
-$3,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,372
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,586
Total Expenses
$6,411
Mortgage P&I
138%
$3,580
Property Taxes
47%
$1,209
Home Insurance
10%
$266
HOA
4%
$116
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646