Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.13% first-year return on $167k initial cash invested.
-15.13%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$4,479
Rent
-$2,103
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,086
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,479
Total Expenses
$6,582
Mortgage P&I
78%
$3,505
Property Taxes
15%
$673
Home Insurance
6%
$254
HOA
0%
$0
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120