Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.04% first-year return on $175k initial cash invested.
-18.04%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$3,968
Rent
-$2,632
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,479
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,968
Total Expenses
$6,600
Mortgage P&I
91%
$3,629
Property Taxes
19%
$743
Home Insurance
7%
$269
HOA
1%
$54
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992