Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.86% first-year return on $163k initial cash invested.
-2.86%
Cash On Cash
5.6%
Cap Rate
0.97
DSCR
$7,514
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,882
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,514
Total Expenses
$7,901
Mortgage P&I
44%
$3,297
Property Taxes
10%
$750
Home Insurance
3%
$247
HOA
0%
$0
Property Management
15%
$1,127
CapEx
4%
$301
Vacancy
0%
$0
Maintenance
4%
$301
Other
25%
$1,878