Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.23% first-year return on $164k initial cash invested.
-24.23%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$4,010
Rent
-$3,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,933
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,010
Total Expenses
$7,313
Mortgage P&I
85%
$3,410
Property Taxes
18%
$722
Home Insurance
7%
$262
HOA
25%
$995
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002