Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.18% first-year return on $168k initial cash invested.
-20.18%
Cash On Cash
1.39%
Cap Rate
0.24
DSCR
$3,851
Rent
-$2,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,158
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,851
Total Expenses
$6,682
Mortgage P&I
91%
$3,508
Property Taxes
21%
$791
Home Insurance
7%
$254
HOA
7%
$280
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963