Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.42% first-year return on $176k initial cash invested.
-12.42%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$5,120
Rent
-$1,816
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
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,120
Total Expenses
$6,936
Mortgage P&I
73%
$3,752
Property Taxes
9%
$464
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$768
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,280