Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.52% first-year return on $170k initial cash invested.
-21.52%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$2,520
Rent
-$3,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,222
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,520
Total Expenses
$5,562
Mortgage P&I
142%
$3,583
Property Taxes
19%
$483
Home Insurance
10%
$256
HOA
1%
$30
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630