Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.24% first-year return on $164k initial cash invested.
-23.24%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$2,233
Rent
-$3,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,934
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,233
Total Expenses
$5,402
Mortgage P&I
151%
$3,364
Property Taxes
30%
$679
Home Insurance
11%
$242
HOA
2%
$46
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558