Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.22% first-year return on $164k initial cash invested.
-18.22%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$3,200
Rent
-$2,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,955
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$5,691
Mortgage P&I
106%
$3,378
Property Taxes
16%
$520
Home Insurance
8%
$245
HOA
0%
$12
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800