Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.83% first-year return on $173k initial cash invested.
-16.83%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$3,706
Rent
-$2,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,706
Total Expenses
$6,132
Mortgage P&I
97%
$3,581
Property Taxes
14%
$515
Home Insurance
7%
$258
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926