Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.58% first-year return on $172k initial cash invested.
-14.58%
Cash On Cash
2.68%
Cap Rate
0.46
DSCR
$3,719
Rent
-$2,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,719
Total Expenses
$5,813
Mortgage P&I
96%
$3,587
Property Taxes
5%
$183
Home Insurance
7%
$257
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930