Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.38% first-year return on $171k initial cash invested.
-14.38%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$3,889
Rent
-$2,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$134k
Closing costs
1%
$6,704
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$3,889
Total Expenses
$5,936
Mortgage P&I
86%
$3,325
Property Taxes
13%
$509
Home Insurance
6%
$235
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972