Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.28% first-year return on $166k initial cash invested.
-19.28%
Cash On Cash
1.51%
Cap Rate
0.26
DSCR
$4,034
Rent
-$2,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,037
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,034
Total Expenses
$6,697
Mortgage P&I
84%
$3,389
Property Taxes
29%
$1,154
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008