Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.78% first-year return on $167k initial cash invested.
-20.78%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$2,988
Rent
-$2,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,086
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$5,876
Mortgage P&I
118%
$3,534
Property Taxes
22%
$662
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747