Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.91% first-year return on $164k initial cash invested.
-25.91%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$3,221
Rent
-$3,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,221
Total Expenses
$6,753
Mortgage P&I
122%
$3,915
Property Taxes
34%
$1,097
Home Insurance
6%
$195
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805