Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.81% first-year return on $165k initial cash invested.
-24.81%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$2,915
Rent
-$3,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,017
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,915
Total Expenses
$6,334
Mortgage P&I
118%
$3,447
Property Taxes
25%
$736
Home Insurance
9%
$255
HOA
17%
$496
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729