Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.74% first-year return on $165k initial cash invested.
-26.74%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$2,178
Rent
-$3,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,980
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,178
Total Expenses
$5,846
Mortgage P&I
156%
$3,408
Property Taxes
53%
$1,149
Home Insurance
11%
$244
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544