Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.96% first-year return on $171k initial cash invested.
-14.96%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$4,376
Rent
-$2,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,376
Total Expenses
$6,508
Mortgage P&I
79%
$3,466
Property Taxes
14%
$630
Home Insurance
6%
$245
HOA
2%
$67
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094