Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.2% first-year return on $175k initial cash invested.
-15.2%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$3,885
Rent
-$2,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,466
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,885
Total Expenses
$6,099
Mortgage P&I
94%
$3,670
Property Taxes
8%
$303
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971