Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.18% first-year return on $168k initial cash invested.
-13.18%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$4,076
Rent
-$1,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,139
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,076
Total Expenses
$5,921
Mortgage P&I
86%
$3,523
Property Taxes
4%
$183
Home Insurance
6%
$259
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,019