Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.06% first-year return on $174k initial cash invested.
-14.06%
Cash On Cash
2.66%
Cap Rate
0.47
DSCR
$4,009
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,421
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,009
Total Expenses
$6,046
Mortgage P&I
88%
$3,520
Property Taxes
8%
$305
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002