Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.76% first-year return on $170k initial cash invested.
-17.76%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$2,997
Rent
-$2,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,997
Total Expenses
$5,516
Mortgage P&I
119%
$3,571
Property Taxes
6%
$194
Home Insurance
8%
$254
HOA
2%
$58
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749