Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.94% first-year return on $166k initial cash invested.
-21.94%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$3,419
Rent
-$3,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,033
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,419
Total Expenses
$6,449
Mortgage P&I
103%
$3,516
Property Taxes
31%
$1,044
Home Insurance
7%
$247
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855