Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.4% first-year return on $176k initial cash invested.
-17.4%
Cash On Cash
1.97%
Cap Rate
0.34
DSCR
$3,721
Rent
-$2,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,508
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,721
Total Expenses
$6,268
Mortgage P&I
98%
$3,633
Property Taxes
15%
$574
Home Insurance
7%
$275
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930