Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.29% first-year return on $171k initial cash invested.
-18.29%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$2,809
Rent
-$2,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,307
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,809
Total Expenses
$5,422
Mortgage P&I
127%
$3,562
Property Taxes
9%
$251
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702