Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.66% first-year return on $172k initial cash invested.
-16.66%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$3,962
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,315
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,962
Total Expenses
$6,344
Mortgage P&I
88%
$3,493
Property Taxes
16%
$642
Home Insurance
7%
$261
HOA
1%
$48
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990