Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.58% first-year return on $167k initial cash invested.
-17.58%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$2,901
Rent
-$2,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,111
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,901
Total Expenses
$5,353
Mortgage P&I
117%
$3,401
Property Taxes
9%
$267
Home Insurance
9%
$264
HOA
1%
$29
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725