Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.85% first-year return on $163k initial cash invested.
-19.85%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$3,885
Rent
-$2,690
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
6.5%
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
$3,885
Total Expenses
$6,575
Mortgage P&I
89%
$3,470
Property Taxes
26%
$998
Home Insurance
6%
$243
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971