Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.08% first-year return on $170k initial cash invested.
-17.08%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$3,589
Rent
-$2,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,589
Total Expenses
$6,012
Mortgage P&I
99%
$3,557
Property Taxes
13%
$478
Home Insurance
7%
$254
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$897