Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.66% first-year return on $184k initial cash invested.
-10.66%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$6,315
Rent
-$1,638
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$147k
Closing costs
1%
$7,350
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$6,315
Total Expenses
$7,953
Mortgage P&I
59%
$3,710
Property Taxes
14%
$906
Home Insurance
4%
$257
HOA
1%
$48
Property Management
15%
$947
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,579