Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.11% first-year return on $168k initial cash invested.
-15.11%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$4,203
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$137k
Closing costs
1%
$6,845
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,203
Total Expenses
$6,315
Mortgage P&I
81%
$3,402
Property Taxes
13%
$544
Home Insurance
5%
$219
HOA
3%
$133
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,051