Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.89% first-year return on $175k initial cash invested.
-17.89%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$3,880
Rent
-$2,610
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,880
Total Expenses
$6,490
Mortgage P&I
97%
$3,774
Property Taxes
15%
$581
Home Insurance
7%
$273
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970