Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.1% first-year return on $164k initial cash invested.
-10.1%
Cash On Cash
3.85%
Cap Rate
0.66
DSCR
$5,861
Rent
-$1,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,969
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,861
Total Expenses
$7,244
Mortgage P&I
58%
$3,383
Property Taxes
10%
$582
Home Insurance
4%
$218
HOA
4%
$249
Property Management
15%
$879
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,465