Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.35% first-year return on $165k initial cash invested.
-8.35%
Cash On Cash
4.16%
Cap Rate
0.72
DSCR
$5,207
Rent
-$1,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,983
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,207
Total Expenses
$6,352
Mortgage P&I
64%
$3,358
Property Taxes
5%
$252
Home Insurance
5%
$243
HOA
0%
$0
Property Management
15%
$781
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,302