Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.53% first-year return on $170k initial cash invested.
-20.53%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,791
Rent
-$2,902
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
$2,791
Total Expenses
$5,693
Mortgage P&I
128%
$3,583
Property Taxes
17%
$483
Home Insurance
9%
$256
HOA
1%
$30
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698