Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.12% first-year return on $173k initial cash invested.
-16.12%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$4,176
Rent
-$2,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,402
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,176
Total Expenses
$6,506
Mortgage P&I
86%
$3,597
Property Taxes
15%
$643
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044