Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.13% first-year return on $175k initial cash invested.
-18.13%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$3,101
Rent
-$2,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,465
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,101
Total Expenses
$5,741
Mortgage P&I
118%
$3,648
Property Taxes
10%
$308
Home Insurance
10%
$297
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775