Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.08% first-year return on $176k initial cash invested.
-22.08%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$3,599
Rent
-$3,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,502
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,599
Total Expenses
$6,829
Mortgage P&I
102%
$3,654
Property Taxes
12%
$435
Home Insurance
8%
$275
HOA
20%
$737
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900