Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.98% first-year return on $163k initial cash invested.
-20.98%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$3,850
Rent
-$2,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,888
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,850
Total Expenses
$6,693
Mortgage P&I
87%
$3,333
Property Taxes
17%
$667
Home Insurance
6%
$245
HOA
16%
$600
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962