Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.79% first-year return on $166k initial cash invested.
-23.79%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$2,398
Rent
-$3,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,042
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,398
Total Expenses
$5,686
Mortgage P&I
144%
$3,455
Property Taxes
21%
$493
Home Insurance
11%
$256
HOA
14%
$330
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600