Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.24% first-year return on $173k initial cash invested.
-19.24%
Cash On Cash
1.49%
Cap Rate
0.26
DSCR
$3,181
Rent
-$2,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,398
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,181
Total Expenses
$5,960
Mortgage P&I
112%
$3,570
Property Taxes
19%
$602
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795