Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.59% first-year return on $171k initial cash invested.
-18.59%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$2,908
Rent
-$2,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,268
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,908
Total Expenses
$5,552
Mortgage P&I
118%
$3,439
Property Taxes
16%
$456
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727