Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.99% first-year return on $174k initial cash invested.
-16.99%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$4,408
Rent
-$2,460
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,416
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,408
Total Expenses
$6,868
Mortgage P&I
83%
$3,659
Property Taxes
15%
$644
Home Insurance
6%
$262
HOA
4%
$188
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102