Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.5% first-year return on $169k initial cash invested.
-15.5%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$3,979
Rent
-$2,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,186
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,979
Total Expenses
$6,160
Mortgage P&I
88%
$3,498
Property Taxes
13%
$528
Home Insurance
6%
$224
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$995