Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.78% first-year return on $167k initial cash invested.
-17.78%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$3,329
Rent
-$2,480
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
$3,329
Total Expenses
$5,809
Mortgage P&I
102%
$3,404
Property Taxes
15%
$511
Home Insurance
8%
$276
HOA
1%
$21
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832