Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.59% first-year return on $161k initial cash invested.
-25.59%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$1,716
Rent
-$3,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,816
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,716
Total Expenses
$5,152
Mortgage P&I
194%
$3,337
Property Taxes
18%
$307
Home Insurance
14%
$245
HOA
26%
$439
Property Management
15%
$257
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$429