Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.43% first-year return on $173k initial cash invested.
-13.43%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$5,025
Rent
-$1,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,392
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,025
Total Expenses
$6,964
Mortgage P&I
73%
$3,671
Property Taxes
11%
$566
Home Insurance
6%
$315
HOA
0%
$0
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256