Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.31% first-year return on $165k initial cash invested.
-15.31%
Cash On Cash
2.37%
Cap Rate
0.41
DSCR
$3,026
Rent
-$2,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,020
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,026
Total Expenses
$5,137
Mortgage P&I
112%
$3,378
Property Taxes
2%
$52
Home Insurance
8%
$252
HOA
0%
$3
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756