Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.13% first-year return on $164k initial cash invested.
-13.13%
Cash On Cash
2.89%
Cap Rate
0.5
DSCR
$3,756
Rent
-$1,794
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,756
Total Expenses
$5,550
Mortgage P&I
88%
$3,319
Property Taxes
5%
$186
Home Insurance
6%
$243
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$939