Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.13% first-year return on $167k initial cash invested.
-8.13%
Cash On Cash
4.31%
Cap Rate
0.74
DSCR
$5,560
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$141k
Closing costs
1%
$7,074
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,560
Total Expenses
$6,689
Mortgage P&I
62%
$3,446
Property Taxes
6%
$313
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$834
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,390