Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.59% first-year return on $170k initial cash invested.
-17.59%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$3,331
Rent
-$2,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,230
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,331
Total Expenses
$5,820
Mortgage P&I
106%
$3,516
Property Taxes
15%
$490
Home Insurance
6%
$215
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833