Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.79% first-year return on $161k initial cash invested.
-16.79%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$4,877
Rent
-$2,248
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,795
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,877
Total Expenses
$7,125
Mortgage P&I
70%
$3,427
Property Taxes
15%
$725
Home Insurance
5%
$259
HOA
8%
$373
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,219