Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.36% first-year return on $166k initial cash invested.
-17.36%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$3,218
Rent
-$2,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,058
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$5,622
Mortgage P&I
107%
$3,451
Property Taxes
12%
$372
Home Insurance
8%
$254
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804