Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.97% first-year return on $176k initial cash invested.
-6.97%
Cash On Cash
4.82%
Cap Rate
0.79
DSCR
$6,130
Rent
-$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$145k
Closing costs
1%
$7,238
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,130
Total Expenses
$7,152
Mortgage P&I
60%
$3,682
Property Taxes
4%
$260
Home Insurance
4%
$268
HOA
0%
$0
Property Management
15%
$920
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,532