Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.1% first-year return on $168k initial cash invested.
-21.1%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$3,134
Rent
-$2,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,128
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$6,083
Mortgage P&I
112%
$3,515
Property Taxes
25%
$798
Home Insurance
8%
$266
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784