Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.93% first-year return on $163k initial cash invested.
-18.93%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$2,357
Rent
-$2,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,899
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,357
Total Expenses
$4,926
Mortgage P&I
142%
$3,353
Property Taxes
8%
$200
Home Insurance
10%
$242
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$589