Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.51% first-year return on $170k initial cash invested.
-14.51%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$3,478
Rent
-$2,058
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,247
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,478
Total Expenses
$5,536
Mortgage P&I
101%
$3,504
Property Taxes
3%
$100
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870