Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.93% first-year return on $168k initial cash invested.
-17.93%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$3,554
Rent
-$2,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,156
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$6,069
Mortgage P&I
98%
$3,488
Property Taxes
16%
$585
Home Insurance
7%
$255
HOA
1%
$36
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888