Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.42% first-year return on $163k initial cash invested.
-16.42%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$3,088
Rent
-$2,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,913
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$5,321
Mortgage P&I
114%
$3,510
Property Taxes
11%
$327
Home Insurance
0%
$1
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772