Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.16% first-year return on $171k initial cash invested.
-16.16%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$3,673
Rent
-$2,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,288
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,673
Total Expenses
$5,977
Mortgage P&I
99%
$3,648
Property Taxes
8%
$311
Home Insurance
7%
$255
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918