Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.81% first-year return on $161k initial cash invested.
-18.81%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$3,312
Rent
-$2,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,312
Total Expenses
$5,833
Mortgage P&I
103%
$3,404
Property Taxes
17%
$556
Home Insurance
7%
$238
HOA
1%
$46
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828