Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.62% first-year return on $169k initial cash invested.
-11.62%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$5,201
Rent
-$1,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,205
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,201
Total Expenses
$6,840
Mortgage P&I
68%
$3,552
Property Taxes
10%
$538
Home Insurance
5%
$254
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,300