Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.17% first-year return on $167k initial cash invested.
-10.17%
Cash On Cash
3.59%
Cap Rate
0.63
DSCR
$4,895
Rent
-$1,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,118
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,895
Total Expenses
$6,315
Mortgage P&I
69%
$3,353
Property Taxes
7%
$356
Home Insurance
5%
$256
HOA
0%
$0
Property Management
15%
$734
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224