Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.01% first-year return on $170k initial cash invested.
-28.01%
Cash On Cash
-0.5%
Cap Rate
-0.08
DSCR
$1,731
Rent
-$3,974
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
6.3%
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
$1,731
Total Expenses
$5,705
Mortgage P&I
208%
$3,600
Property Taxes
38%
$653
Home Insurance
15%
$254
HOA
21%
$367
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$433