Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.64% first-year return on $166k initial cash invested.
-23.64%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$3,356
Rent
-$3,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,054
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,356
Total Expenses
$6,629
Mortgage P&I
103%
$3,452
Property Taxes
21%
$713
Home Insurance
8%
$254
HOA
18%
$600
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839