Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.86% first-year return on $170k initial cash invested.
-4.86%
Cash On Cash
5.05%
Cap Rate
0.87
DSCR
$6,212
Rent
-$689
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,212
Total Expenses
$6,901
Mortgage P&I
56%
$3,490
Property Taxes
0%
$20
Home Insurance
4%
$254
HOA
3%
$156
Property Management
15%
$932
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,553