Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.21% first-year return on $164k initial cash invested.
-15.21%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$3,868
Rent
-$2,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,961
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,868
Total Expenses
$5,949
Mortgage P&I
89%
$3,440
Property Taxes
11%
$408
Home Insurance
6%
$244
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967