Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.94% first-year return on $174k initial cash invested.
-12.94%
Cash On Cash
3.11%
Cap Rate
0.54
DSCR
$5,297
Rent
-$1,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,430
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,297
Total Expenses
$7,173
Mortgage P&I
68%
$3,592
Property Taxes
15%
$777
Home Insurance
5%
$261
HOA
0%
$0
Property Management
15%
$795
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,324