Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.36% first-year return on $178k initial cash invested.
-12.36%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$5,323
Rent
-$1,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$147k
Closing costs
1%
$7,342
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,323
Total Expenses
$7,158
Mortgage P&I
69%
$3,651
Property Taxes
13%
$695
Home Insurance
5%
$257
HOA
0%
$0
Property Management
15%
$798
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,331