Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.61% first-year return on $161k initial cash invested.
-20.61%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$2,212
Rent
-$2,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,822
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,212
Total Expenses
$4,982
Mortgage P&I
145%
$3,209
Property Taxes
22%
$476
Home Insurance
11%
$236
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$553