Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.53% first-year return on $173k initial cash invested.
-14.53%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$4,080
Rent
-$2,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$142k
Closing costs
1%
$7,102
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,080
Total Expenses
$6,176
Mortgage P&I
85%
$3,477
Property Taxes
12%
$487
Home Insurance
6%
$254
HOA
0%
$0
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020