Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.29% first-year return on $166k initial cash invested.
-21.29%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$4,253
Rent
-$2,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,046
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,253
Total Expenses
$7,197
Mortgage P&I
83%
$3,527
Property Taxes
22%
$927
Home Insurance
6%
$245
HOA
11%
$457
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,063