Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.48% first-year return on $175k initial cash invested.
-22.48%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$2,912
Rent
-$3,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,460
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,912
Total Expenses
$6,184
Mortgage P&I
125%
$3,634
Property Taxes
24%
$697
Home Insurance
9%
$273
HOA
6%
$183
Property Management
15%
$437
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728