Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.26% first-year return on $170k initial cash invested.
-3.26%
Cash On Cash
5.64%
Cap Rate
0.95
DSCR
$7,307
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,236
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,307
Total Expenses
$7,769
Mortgage P&I
49%
$3,568
Property Taxes
4%
$326
Home Insurance
4%
$268
HOA
1%
$100
Property Management
15%
$1,096
CapEx
4%
$292
Vacancy
0%
$0
Maintenance
4%
$292
Other
25%
$1,827