Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.91% first-year return on $163k initial cash invested.
-17.91%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$3,686
Rent
-$2,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,920
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$6,124
Mortgage P&I
93%
$3,441
Property Taxes
16%
$605
Home Insurance
7%
$244
HOA
2%
$65
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$922