Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.4% first-year return on $169k initial cash invested.
-11.4%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$5,301
Rent
-$1,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$138k
Closing costs
1%
$6,881
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,301
Total Expenses
$6,902
Mortgage P&I
64%
$3,413
Property Taxes
13%
$697
Home Insurance
5%
$248
HOA
0%
$0
Property Management
15%
$795
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,325