Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.13% first-year return on $165k initial cash invested.
-15.13%
Cash On Cash
2.43%
Cap Rate
0.42
DSCR
$3,605
Rent
-$2,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,986
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,605
Total Expenses
$5,682
Mortgage P&I
93%
$3,347
Property Taxes
5%
$197
Home Insurance
7%
$249
HOA
4%
$159
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901