Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.57% first-year return on $169k initial cash invested.
-17.57%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$3,660
Rent
-$2,478
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
$3,660
Total Expenses
$6,138
Mortgage P&I
95%
$3,488
Property Taxes
18%
$642
Home Insurance
7%
$252
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915