Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.64% first-year return on $169k initial cash invested.
-22.64%
Cash On Cash
0.6%
Cap Rate
0.11
DSCR
$2,738
Rent
-$3,193
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,201
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$5,931
Mortgage P&I
126%
$3,445
Property Taxes
32%
$886
Home Insurance
10%
$262
HOA
1%
$23
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$684