Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.69% first-year return on $170k initial cash invested.
-17.69%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$3,358
Rent
-$2,503
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
6.0%
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
$3,358
Total Expenses
$5,861
Mortgage P&I
103%
$3,456
Property Taxes
16%
$540
Home Insurance
8%
$253
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840