Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.93% first-year return on $164k initial cash invested.
-11.93%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$4,660
Rent
-$1,635
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,971
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,660
Total Expenses
$6,295
Mortgage P&I
73%
$3,399
Property Taxes
9%
$405
Home Insurance
5%
$255
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,165