Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.79% first-year return on $165k initial cash invested.
-11.79%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$4,411
Rent
-$1,619
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
6.6%
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
$4,411
Total Expenses
$6,030
Mortgage P&I
81%
$3,565
Property Taxes
2%
$103
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,103