Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.81% first-year return on $170k initial cash invested.
-15.81%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$3,593
Rent
-$2,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,218
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,593
Total Expenses
$5,827
Mortgage P&I
97%
$3,490
Property Taxes
10%
$355
Home Insurance
7%
$257
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898