Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.9% first-year return on $175k initial cash invested.
-14.9%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$4,464
Rent
-$2,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,475
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,464
Total Expenses
$6,637
Mortgage P&I
83%
$3,700
Property Taxes
12%
$520
Home Insurance
6%
$273
HOA
0%
$0
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,116