Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.94% first-year return on $176k initial cash invested.
-21.94%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,733
Rent
-$3,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,733
Total Expenses
$5,941
Mortgage P&I
134%
$3,662
Property Taxes
26%
$706
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$683