Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.52% first-year return on $170k initial cash invested.
-19.52%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$3,601
Rent
-$2,759
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,220
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,601
Total Expenses
$6,360
Mortgage P&I
101%
$3,637
Property Taxes
16%
$574
Home Insurance
7%
$261
HOA
4%
$160
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900