Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.12% first-year return on $166k initial cash invested.
-8.12%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$5,389
Rent
-$1,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,048
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,389
Total Expenses
$6,513
Mortgage P&I
65%
$3,508
Property Taxes
3%
$164
Home Insurance
5%
$254
HOA
0%
$0
Property Management
15%
$808
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,347