Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.16% first-year return on $165k initial cash invested.
-16.16%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$3,525
Rent
-$2,219
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,989
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,525
Total Expenses
$5,744
Mortgage P&I
96%
$3,393
Property Taxes
12%
$414
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$881