Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.59% first-year return on $168k initial cash invested.
-12.59%
Cash On Cash
3.03%
Cap Rate
0.53
DSCR
$3,872
Rent
-$1,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,145
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,872
Total Expenses
$5,635
Mortgage P&I
88%
$3,413
Property Taxes
3%
$101
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968