Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.71% first-year return on $173k initial cash invested.
-9.71%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$4,996
Rent
-$1,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,397
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,996
Total Expenses
$6,398
Mortgage P&I
72%
$3,609
Property Taxes
3%
$125
Home Insurance
5%
$266
HOA
0%
$0
Property Management
15%
$749
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,249