Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.17% first-year return on $175k initial cash invested.
-19.17%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$2,643
Rent
-$2,797
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,482
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,643
Total Expenses
$5,440
Mortgage P&I
136%
$3,606
Property Taxes
11%
$294
Home Insurance
10%
$271
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661