Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.67% first-year return on $171k initial cash invested.
-20.67%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$2,838
Rent
-$2,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,306
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$5,791
Mortgage P&I
124%
$3,517
Property Taxes
23%
$648
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710