Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.68% first-year return on $170k initial cash invested.
-17.68%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$2,750
Rent
-$2,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$139k
Closing costs
1%
$6,938
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,750
Total Expenses
$5,250
Mortgage P&I
130%
$3,576
Property Taxes
2%
$57
Home Insurance
9%
$259
HOA
1%
$38
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688