Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.36% first-year return on $168k initial cash invested.
-13.36%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$4,700
Rent
-$1,869
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
$4,700
Total Expenses
$6,569
Mortgage P&I
74%
$3,459
Property Taxes
13%
$602
Home Insurance
5%
$252
HOA
0%
$0
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,175