Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.18% first-year return on $168k initial cash invested.
-21.18%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,037
Rent
-$2,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,162
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,037
Total Expenses
$5,009
Mortgage P&I
170%
$3,461
Property Taxes
15%
$305
Home Insurance
13%
$266
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509