Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.17% first-year return on $170k initial cash invested.
-4.17%
Cash On Cash
5.41%
Cap Rate
0.91
DSCR
$7,060
Rent
-$590
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
$7,060
Total Expenses
$7,650
Mortgage P&I
51%
$3,568
Property Taxes
5%
$326
Home Insurance
4%
$268
HOA
1%
$100
Property Management
15%
$1,059
CapEx
4%
$282
Vacancy
0%
$0
Maintenance
4%
$282
Other
25%
$1,765