Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.19% first-year return on $163k initial cash invested.
-20.19%
Cash On Cash
1.15%
Cap Rate
0.2
DSCR
$2,723
Rent
-$2,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,905
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,723
Total Expenses
$5,465
Mortgage P&I
121%
$3,297
Property Taxes
23%
$616
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681