Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.35% first-year return on $171k initial cash invested.
-13.35%
Cash On Cash
3%
Cap Rate
0.52
DSCR
$4,963
Rent
-$1,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,270
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,963
Total Expenses
$6,861
Mortgage P&I
71%
$3,515
Property Taxes
14%
$709
Home Insurance
5%
$254
HOA
0%
$0
Property Management
15%
$744
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,241