Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.87% first-year return on $171k initial cash invested.
-16.87%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$3,217
Rent
-$2,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,265
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,217
Total Expenses
$5,615
Mortgage P&I
112%
$3,618
Property Taxes
6%
$196
Home Insurance
8%
$256
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804