Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.68% first-year return on $172k initial cash invested.
-22.68%
Cash On Cash
0.74%
Cap Rate
0.13
DSCR
$1,964
Rent
-$3,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,316
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,964
Total Expenses
$5,208
Mortgage P&I
184%
$3,618
Property Taxes
20%
$387
Home Insurance
13%
$259
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$491