Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.99% first-year return on $172k initial cash invested.
-20.99%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$3,252
Rent
-$3,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,333
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$6,260
Mortgage P&I
110%
$3,593
Property Taxes
10%
$322
Home Insurance
8%
$254
HOA
16%
$530
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813