Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.15% first-year return on $168k initial cash invested.
-16.15%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$4,018
Rent
-$2,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,166
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,018
Total Expenses
$6,285
Mortgage P&I
90%
$3,614
Property Taxes
12%
$466
Home Insurance
7%
$266
HOA
0%
$10
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004