Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.92% first-year return on $161k initial cash invested.
-13.92%
Cash On Cash
2.75%
Cap Rate
0.48
DSCR
$3,963
Rent
-$1,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,820
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$5,833
Mortgage P&I
83%
$3,275
Property Taxes
11%
$416
Home Insurance
6%
$239
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$991