Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.97% first-year return on $163k initial cash invested.
-27.97%
Cash On Cash
-0.81%
Cap Rate
-0.14
DSCR
$0
Rent
-$3,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,897
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,796
Mortgage P&I
33330000%
$3,333
Property Taxes
1690000%
$169
Home Insurance
2540000%
$254
HOA
400000%
$40
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0