Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.75% first-year return on $164k initial cash invested.
-16.75%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$2,795
Rent
-$2,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$140k
Closing costs
1%
$6,975
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,795
Total Expenses
$5,091
Mortgage P&I
121%
$3,377
Property Taxes
2%
$65
Home Insurance
9%
$244
HOA
2%
$63
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699