Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.34% first-year return on $169k initial cash invested.
-14.34%
Cash On Cash
2.87%
Cap Rate
0.46
DSCR
$4,681
Rent
-$2,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$133k
Closing costs
1%
$6,635
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$4,681
Total Expenses
$6,704
Mortgage P&I
73%
$3,423
Property Taxes
17%
$807
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170