Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.02% first-year return on $165k initial cash invested.
-17.02%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$3,279
Rent
-$2,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,012
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$5,623
Mortgage P&I
104%
$3,425
Property Taxes
11%
$376
Home Insurance
8%
$248
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820