Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.59% first-year return on $162k initial cash invested.
-18.59%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$3,485
Rent
-$2,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,485
Total Expenses
$5,993
Mortgage P&I
101%
$3,519
Property Taxes
15%
$530
Home Insurance
7%
$240
HOA
1%
$32
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$871