Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.06% first-year return on $169k initial cash invested.
-16.06%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$3,368
Rent
-$2,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$5,633
Mortgage P&I
104%
$3,508
Property Taxes
6%
$202
Home Insurance
7%
$252
HOA
2%
$54
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842