Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.96% first-year return on $164k initial cash invested.
-16.96%
Cash On Cash
1.95%
Cap Rate
0.34
DSCR
$2,638
Rent
-$2,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,638
Total Expenses
$4,955
Mortgage P&I
127%
$3,338
Property Taxes
4%
$106
Home Insurance
9%
$243
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660