Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.89% first-year return on $162k initial cash invested.
-17.89%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$3,022
Rent
-$2,422
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
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,879
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$5,444
Mortgage P&I
109%
$3,296
Property Taxes
8%
$253
Home Insurance
8%
$245
HOA
7%
$199
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756