Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.33% first-year return on $173k initial cash invested.
-23.33%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$2,335
Rent
-$3,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,371
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,335
Total Expenses
$5,694
Mortgage P&I
153%
$3,579
Property Taxes
31%
$720
Home Insurance
12%
$275
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584