Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.97% first-year return on $172k initial cash invested.
-16.97%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$3,894
Rent
-$2,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,341
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,894
Total Expenses
$6,328
Mortgage P&I
94%
$3,648
Property Taxes
13%
$495
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974