Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.08% first-year return on $173k initial cash invested.
-11.08%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$4,850
Rent
-$1,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,365
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,850
Total Expenses
$6,444
Mortgage P&I
76%
$3,663
Property Taxes
4%
$191
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,212