Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.78% first-year return on $165k initial cash invested.
-18.78%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$3,147
Rent
-$2,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,980
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,147
Total Expenses
$5,723
Mortgage P&I
111%
$3,507
Property Taxes
15%
$461
Home Insurance
8%
$244
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787