Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.41% first-year return on $164k initial cash invested.
-20.41%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$2,796
Rent
-$2,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,796
Total Expenses
$5,585
Mortgage P&I
120%
$3,346
Property Taxes
23%
$654
Home Insurance
9%
$243
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699