Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.86% first-year return on $173k initial cash invested.
-14.86%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$5,124
Rent
-$2,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,384
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,124
Total Expenses
$7,267
Mortgage P&I
71%
$3,640
Property Taxes
14%
$708
Home Insurance
5%
$259
HOA
4%
$200
Property Management
15%
$769
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,281