Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.38% first-year return on $175k initial cash invested.
-23.38%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$2,058
Rent
-$3,415
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,491
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,058
Total Expenses
$5,473
Mortgage P&I
176%
$3,622
Property Taxes
11%
$216
Home Insurance
13%
$276
HOA
18%
$372
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514