Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.94% first-year return on $171k initial cash invested.
-18.94%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$4,179
Rent
-$2,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,179
Total Expenses
$6,879
Mortgage P&I
84%
$3,530
Property Taxes
21%
$875
Home Insurance
6%
$255
HOA
5%
$213
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045