Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.63% first-year return on $175k initial cash invested.
-15.63%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$4,025
Rent
-$2,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,469
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,025
Total Expenses
$6,303
Mortgage P&I
92%
$3,714
Property Taxes
10%
$395
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006