Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.5% first-year return on $166k initial cash invested.
-17.5%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$3,038
Rent
-$2,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,040
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$5,456
Mortgage P&I
111%
$3,380
Property Taxes
8%
$238
Home Insurance
8%
$238
HOA
5%
$140
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760