Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.19% first-year return on $162k initial cash invested.
-19.19%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$3,924
Rent
-$2,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,875
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,924
Total Expenses
$6,521
Mortgage P&I
87%
$3,413
Property Taxes
25%
$979
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$981