Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.83% first-year return on $174k initial cash invested.
-16.83%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$5,136
Rent
-$2,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,446
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,136
Total Expenses
$7,581
Mortgage P&I
71%
$3,638
Property Taxes
17%
$867
Home Insurance
5%
$268
HOA
7%
$344
Property Management
15%
$770
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,284