Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.69% first-year return on $168k initial cash invested.
-12.69%
Cash On Cash
3.16%
Cap Rate
0.54
DSCR
$4,879
Rent
-$1,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,138
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,879
Total Expenses
$6,655
Mortgage P&I
71%
$3,459
Property Taxes
12%
$602
Home Insurance
5%
$252
HOA
0%
$0
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,220