Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.9% first-year return on $166k initial cash invested.
-14.9%
Cash On Cash
2.61%
Cap Rate
0.45
DSCR
$3,953
Rent
-$2,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,068
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,953
Total Expenses
$6,020
Mortgage P&I
87%
$3,446
Property Taxes
9%
$345
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988