Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.19% first-year return on $167k initial cash invested.
-13.19%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$4,312
Rent
-$1,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,077
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,312
Total Expenses
$6,144
Mortgage P&I
80%
$3,466
Property Taxes
8%
$347
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$647
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,078