Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.99% first-year return on $162k initial cash invested.
-16.99%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$3,959
Rent
-$2,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,876
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,959
Total Expenses
$6,258
Mortgage P&I
84%
$3,331
Property Taxes
17%
$665
Home Insurance
6%
$245
HOA
3%
$117
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990