Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.38% first-year return on $165k initial cash invested.
-17.38%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$3,799
Rent
-$2,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,980
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,799
Total Expenses
$6,182
Mortgage P&I
93%
$3,543
Property Taxes
13%
$511
Home Insurance
6%
$244
HOA
2%
$60
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950