Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.88% first-year return on $161k initial cash invested.
-8.88%
Cash On Cash
4.02%
Cap Rate
0.7
DSCR
$5,213
Rent
-$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,799
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,213
Total Expenses
$6,403
Mortgage P&I
63%
$3,260
Property Taxes
8%
$402
Home Insurance
5%
$238
HOA
0%
$0
Property Management
15%
$782
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,303