Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.69% first-year return on $165k initial cash invested.
-15.69%
Cash On Cash
2.26%
Cap Rate
0.4
DSCR
$4,520
Rent
-$2,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,023
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,520
Total Expenses
$6,684
Mortgage P&I
73%
$3,307
Property Taxes
19%
$881
Home Insurance
6%
$256
HOA
2%
$70
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130