Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.44% first-year return on $174k initial cash invested.
-17.44%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$3,555
Rent
-$2,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,425
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,555
Total Expenses
$6,083
Mortgage P&I
102%
$3,638
Property Taxes
13%
$473
Home Insurance
7%
$266
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889