Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.38% first-year return on $167k initial cash invested.
-20.38%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$2,260
Rent
-$2,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,111
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,260
Total Expenses
$5,102
Mortgage P&I
155%
$3,498
Property Taxes
7%
$150
Home Insurance
11%
$250
HOA
5%
$120
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565