Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.01% first-year return on $166k initial cash invested.
-22.01%
Cash On Cash
0.8%
Cap Rate
0.14
DSCR
$2,611
Rent
-$3,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,034
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,611
Total Expenses
$5,651
Mortgage P&I
130%
$3,405
Property Taxes
29%
$748
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$653