Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.86% first-year return on $166k initial cash invested.
-8.86%
Cash On Cash
4.16%
Cap Rate
0.71
DSCR
$5,521
Rent
-$1,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,036
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,521
Total Expenses
$6,745
Mortgage P&I
62%
$3,441
Property Taxes
5%
$280
Home Insurance
5%
$257
HOA
2%
$117
Property Management
15%
$828
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,380