Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.11% first-year return on $166k initial cash invested.
-1.11%
Cash On Cash
6.07%
Cap Rate
1.04
DSCR
$7,050
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,056
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,050
Total Expenses
$7,204
Mortgage P&I
49%
$3,444
Property Taxes
2%
$173
Home Insurance
3%
$203
HOA
0%
$0
Property Management
15%
$1,058
CapEx
4%
$282
Vacancy
0%
$0
Maintenance
4%
$282
Other
25%
$1,762