Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.66% first-year return on $165k initial cash invested.
-6.66%
Cash On Cash
4.74%
Cap Rate
0.81
DSCR
$6,635
Rent
-$915
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,635
Total Expenses
$7,550
Mortgage P&I
51%
$3,413
Property Taxes
11%
$708
Home Insurance
4%
$245
HOA
0%
$0
Property Management
15%
$995
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,659