Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.08% first-year return on $164k initial cash invested.
-9.08%
Cash On Cash
4.11%
Cap Rate
0.7
DSCR
$6,130
Rent
-$1,244
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
$6,130
Total Expenses
$7,374
Mortgage P&I
55%
$3,383
Property Taxes
9%
$582
Home Insurance
4%
$218
HOA
4%
$249
Property Management
15%
$920
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,532