Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.31% first-year return on $171k initial cash invested.
-19.31%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$3,328
Rent
-$2,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$6,084
Mortgage P&I
106%
$3,534
Property Taxes
21%
$697
Home Insurance
8%
$256
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832