Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.86% first-year return on $165k initial cash invested.
-23.86%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$2,910
Rent
-$3,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$6,191
Mortgage P&I
119%
$3,473
Property Taxes
34%
$1,002
Home Insurance
8%
$245
HOA
3%
$75
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728