Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.41% first-year return on $170k initial cash invested.
-8.41%
Cash On Cash
4.24%
Cap Rate
0.73
DSCR
$6,174
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,252
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,174
Total Expenses
$7,368
Mortgage P&I
57%
$3,509
Property Taxes
9%
$539
Home Insurance
4%
$273
HOA
1%
$83
Property Management
15%
$926
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,544