Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.39% first-year return on $168k initial cash invested.
-18.39%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$3,515
Rent
-$2,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$142k
Closing costs
1%
$7,124
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,515
Total Expenses
$6,083
Mortgage P&I
99%
$3,478
Property Taxes
17%
$587
Home Insurance
8%
$298
HOA
1%
$32
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879