Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.23% first-year return on $164k initial cash invested.
-16.23%
Cash On Cash
2.24%
Cap Rate
0.39
DSCR
$3,697
Rent
-$2,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,939
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,697
Total Expenses
$5,911
Mortgage P&I
91%
$3,361
Property Taxes
7%
$272
Home Insurance
7%
$255
HOA
7%
$248
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924