Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.65% first-year return on $170k initial cash invested.
-20.65%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$3,279
Rent
-$2,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,231
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$6,202
Mortgage P&I
107%
$3,507
Property Taxes
26%
$866
Home Insurance
8%
$255
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820