Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.22% first-year return on $173k initial cash invested.
-10.22%
Cash On Cash
3.65%
Cap Rate
0.64
DSCR
$4,605
Rent
-$1,477
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,399
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,605
Total Expenses
$6,082
Mortgage P&I
77%
$3,544
Property Taxes
2%
$69
Home Insurance
6%
$259
HOA
0%
$0
Property Management
15%
$691
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,151