Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.11% first-year return on $171k initial cash invested.
-8.11%
Cash On Cash
4.12%
Cap Rate
0.72
DSCR
$5,921
Rent
-$1,153
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$134k
Closing costs
1%
$6,700
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$5,921
Total Expenses
$7,074
Mortgage P&I
54%
$3,215
Property Taxes
13%
$783
Home Insurance
4%
$234
HOA
0%
$0
Property Management
15%
$888
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,480