Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.79% first-year return on $162k initial cash invested.
-25.79%
Cash On Cash
0%
Cap Rate
0
DSCR
$3,284
Rent
-$3,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,867
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,284
Total Expenses
$6,770
Mortgage P&I
102%
$3,354
Property Taxes
22%
$728
Home Insurance
7%
$245
HOA
26%
$867
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821