Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.65% first-year return on $171k initial cash invested.
-17.65%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$4,106
Rent
-$2,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,307
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,106
Total Expenses
$6,628
Mortgage P&I
87%
$3,568
Property Taxes
20%
$811
Home Insurance
6%
$254
HOA
1%
$25
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026