Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.47% first-year return on $175k initial cash invested.
-13.47%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$3,752
Rent
-$1,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$144k
Closing costs
1%
$7,186
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,752
Total Expenses
$5,715
Mortgage P&I
95%
$3,566
Property Taxes
0%
$5
Home Insurance
7%
$252
HOA
2%
$91
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938