Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.73% first-year return on $164k initial cash invested.
-21.73%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,004
Rent
-$2,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,949
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,004
Total Expenses
$5,972
Mortgage P&I
114%
$3,433
Property Taxes
26%
$766
Home Insurance
9%
$259
HOA
2%
$72
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751