Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14% first-year return on $163k initial cash invested.
-14%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$4,137
Rent
-$1,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,909
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,137
Total Expenses
$6,040
Mortgage P&I
81%
$3,354
Property Taxes
11%
$456
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034