Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.49% first-year return on $172k initial cash invested.
-24.49%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$2,923
Rent
-$3,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,347
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,923
Total Expenses
$6,439
Mortgage P&I
126%
$3,670
Property Taxes
28%
$815
Home Insurance
9%
$271
HOA
10%
$280
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731