Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.68% first-year return on $171k initial cash invested.
-15.68%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$4,395
Rent
-$2,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,264
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,395
Total Expenses
$6,623
Mortgage P&I
83%
$3,637
Property Taxes
14%
$631
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,099