Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.14% first-year return on $166k initial cash invested.
-19.14%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$3,312
Rent
-$2,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,071
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,312
Total Expenses
$5,968
Mortgage P&I
105%
$3,465
Property Taxes
16%
$546
Home Insurance
7%
$226
HOA
4%
$142
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828