Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.52% first-year return on $170k initial cash invested.
-11.52%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$5,201
Rent
-$1,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$140k
Closing costs
1%
$6,976
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,201
Total Expenses
$6,838
Mortgage P&I
68%
$3,544
Property Taxes
11%
$548
Home Insurance
5%
$250
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,300