Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.34% first-year return on $167k initial cash invested.
-16.34%
Cash On Cash
2.17%
Cap Rate
0.38
DSCR
$3,900
Rent
-$2,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,082
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,900
Total Expenses
$6,170
Mortgage P&I
87%
$3,395
Property Taxes
17%
$658
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$975