Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.6% first-year return on $164k initial cash invested.
-20.6%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$2,464
Rent
-$2,820
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,964
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,464
Total Expenses
$5,284
Mortgage P&I
136%
$3,357
Property Taxes
20%
$498
Home Insurance
10%
$245
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616