Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.78% first-year return on $161k initial cash invested.
-27.78%
Cash On Cash
-0.53%
Cap Rate
-0.09
DSCR
$2,454
Rent
-$3,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,786
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,454
Total Expenses
$6,170
Mortgage P&I
135%
$3,317
Property Taxes
58%
$1,426
Home Insurance
10%
$236
HOA
1%
$13
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614