Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.44% first-year return on $175k initial cash invested.
-23.44%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$2,242
Rent
-$3,422
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%
$7,484
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,242
Total Expenses
$5,664
Mortgage P&I
166%
$3,713
Property Taxes
13%
$286
Home Insurance
12%
$266
HOA
14%
$323
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560