Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.19% first-year return on $163k initial cash invested.
-18.19%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$4,014
Rent
-$2,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,907
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,014
Total Expenses
$6,486
Mortgage P&I
84%
$3,354
Property Taxes
23%
$942
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004