Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.71% first-year return on $170k initial cash invested.
-8.71%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$5,838
Rent
-$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,838
Total Expenses
$7,074
Mortgage P&I
60%
$3,507
Property Taxes
7%
$392
Home Insurance
4%
$254
HOA
2%
$117
Property Management
15%
$876
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,460