Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.41% first-year return on $171k initial cash invested.
-18.41%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$2,760
Rent
-$2,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,278
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$5,381
Mortgage P&I
130%
$3,579
Property Taxes
8%
$219
Home Insurance
9%
$259
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690