Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.44% first-year return on $167k initial cash invested.
-11.44%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$4,798
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$136k
Closing costs
1%
$6,788
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,798
Total Expenses
$6,386
Mortgage P&I
72%
$3,461
Property Taxes
8%
$379
Home Insurance
5%
$242
HOA
0%
$0
Property Management
15%
$720
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,200