Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.3% first-year return on $164k initial cash invested.
-14.3%
Cash On Cash
2.63%
Cap Rate
0.46
DSCR
$4,003
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,970
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,003
Total Expenses
$5,962
Mortgage P&I
83%
$3,328
Property Taxes
12%
$465
Home Insurance
6%
$248
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001