Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.79% first-year return on $173k initial cash invested.
-13.79%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$3,997
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$142k
Closing costs
1%
$7,085
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,997
Total Expenses
$5,982
Mortgage P&I
90%
$3,615
Property Taxes
4%
$175
Home Insurance
7%
$273
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$999