Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.68% first-year return on $161k initial cash invested.
-8.68%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$5,642
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,809
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,642
Total Expenses
$6,807
Mortgage P&I
58%
$3,290
Property Taxes
10%
$587
Home Insurance
4%
$222
HOA
0%
$0
Property Management
15%
$846
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,410