Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.93% first-year return on $168k initial cash invested.
-14.93%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$4,135
Rent
-$2,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,135
Total Expenses
$6,227
Mortgage P&I
84%
$3,464
Property Taxes
4%
$168
Home Insurance
6%
$259
HOA
9%
$352
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034