Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.59% first-year return on $162k initial cash invested.
-7.59%
Cash On Cash
4.37%
Cap Rate
0.76
DSCR
$5,804
Rent
-$1,027
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,870
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,804
Total Expenses
$6,831
Mortgage P&I
57%
$3,294
Property Taxes
8%
$485
Home Insurance
4%
$245
HOA
0%
$21
Property Management
15%
$871
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,451