Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.86% first-year return on $167k initial cash invested.
-29.86%
Cash On Cash
-1.07%
Cap Rate
-0.18
DSCR
$1,648
Rent
-$4,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,078
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,648
Total Expenses
$5,795
Mortgage P&I
209%
$3,451
Property Taxes
55%
$907
Home Insurance
15%
$248
HOA
24%
$398
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$412