Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.77% first-year return on $161k initial cash invested.
-16.77%
Cash On Cash
2.18%
Cap Rate
0.38
DSCR
$4,900
Rent
-$2,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,830
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,900
Total Expenses
$7,156
Mortgage P&I
67%
$3,302
Property Taxes
26%
$1,257
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,225