Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.55% first-year return on $163k initial cash invested.
-33.55%
Cash On Cash
-2.09%
Cap Rate
-0.36
DSCR
$0
Rent
-$4,558
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
$0
Total Expenses
$4,558
Mortgage P&I
33540000%
$3,354
Property Taxes
9420000%
$942
Home Insurance
2620000%
$262
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0