Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.77% first-year return on $175k initial cash invested.
-11.77%
Cash On Cash
3.2%
Cap Rate
0.56
DSCR
$4,588
Rent
-$1,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$144k
Closing costs
1%
$7,198
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,588
Total Expenses
$6,306
Mortgage P&I
75%
$3,454
Property Taxes
9%
$397
Home Insurance
5%
$252
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,147