Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.63% first-year return on $165k initial cash invested.
-12.63%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$4,319
Rent
-$1,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,319
Total Expenses
$6,054
Mortgage P&I
79%
$3,408
Property Taxes
8%
$327
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080