Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.06% first-year return on $172k initial cash invested.
-14.06%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$4,224
Rent
-$2,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,336
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,224
Total Expenses
$6,240
Mortgage P&I
85%
$3,575
Property Taxes
9%
$375
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056