Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.7% first-year return on $174k initial cash invested.
-18.7%
Cash On Cash
1.62%
Cap Rate
0.28
DSCR
$3,620
Rent
-$2,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,447
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,620
Total Expenses
$6,338
Mortgage P&I
99%
$3,576
Property Taxes
21%
$762
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905