Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.62% first-year return on $175k initial cash invested.
-8.62%
Cash On Cash
4.46%
Cap Rate
0.73
DSCR
$6,417
Rent
-$1,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$143k
Closing costs
1%
$7,168
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,417
Total Expenses
$7,670
Mortgage P&I
57%
$3,660
Property Taxes
10%
$641
Home Insurance
4%
$288
HOA
0%
$0
Property Management
15%
$963
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,604