Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.8% first-year return on $169k initial cash invested.
-16.8%
Cash On Cash
2.12%
Cap Rate
0.37
DSCR
$3,872
Rent
-$2,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,872
Total Expenses
$6,241
Mortgage P&I
90%
$3,488
Property Taxes
17%
$642
Home Insurance
7%
$252
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968