Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.23% first-year return on $161k initial cash invested.
-14.23%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$4,034
Rent
-$1,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,803
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,034
Total Expenses
$5,941
Mortgage P&I
82%
$3,297
Property Taxes
12%
$464
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008