Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.21% first-year return on $172k initial cash invested.
-23.21%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$3,158
Rent
-$3,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,348
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$6,491
Mortgage P&I
113%
$3,553
Property Taxes
37%
$1,165
Home Insurance
8%
$257
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790