Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.81% first-year return on $171k initial cash invested.
-21.81%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$2,232
Rent
-$3,109
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,232
Total Expenses
$5,341
Mortgage P&I
158%
$3,529
Property Taxes
22%
$486
Home Insurance
11%
$255
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558