Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.11% first-year return on $169k initial cash invested.
-16.11%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$4,283
Rent
-$2,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,179
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,283
Total Expenses
$6,548
Mortgage P&I
82%
$3,505
Property Taxes
17%
$726
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071