Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.63% first-year return on $172k initial cash invested.
-17.63%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$4,184
Rent
-$2,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,322
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,184
Total Expenses
$6,707
Mortgage P&I
84%
$3,535
Property Taxes
22%
$907
Home Insurance
6%
$257
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046