Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.49% first-year return on $163k initial cash invested.
-22.49%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$2,331
Rent
-$3,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,908
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,331
Total Expenses
$5,387
Mortgage P&I
147%
$3,435
Property Taxes
25%
$591
Home Insurance
10%
$242
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583