Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.97% first-year return on $162k initial cash invested.
-17.97%
Cash On Cash
1.68%
Cap Rate
0.29
DSCR
$2,884
Rent
-$2,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,863
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,884
Total Expenses
$5,312
Mortgage P&I
114%
$3,276
Property Taxes
14%
$407
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721