Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.53% first-year return on $175k initial cash invested.
-13.53%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$5,370
Rent
-$1,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,370
Total Expenses
$7,348
Mortgage P&I
70%
$3,762
Property Taxes
14%
$743
Home Insurance
5%
$262
HOA
0%
$3
Property Management
15%
$806
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,342