Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.92% first-year return on $167k initial cash invested.
-18.92%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$3,025
Rent
-$2,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$137k
Closing costs
1%
$6,826
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,025
Total Expenses
$5,664
Mortgage P&I
113%
$3,404
Property Taxes
17%
$511
Home Insurance
9%
$276
HOA
1%
$21
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756