Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.78% first-year return on $170k initial cash invested.
-17.78%
Cash On Cash
1.78%
Cap Rate
0.31
DSCR
$2,571
Rent
-$2,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,243
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,571
Total Expenses
$5,092
Mortgage P&I
136%
$3,495
Property Taxes
4%
$100
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643