Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.61% first-year return on $177k initial cash invested.
-14.61%
Cash On Cash
2.95%
Cap Rate
0.48
DSCR
$4,539
Rent
-$2,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$146k
Closing costs
1%
$7,308
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,539
Total Expenses
$6,700
Mortgage P&I
83%
$3,774
Property Taxes
12%
$536
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$681
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,135