Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.73% first-year return on $158k initial cash invested.
-19.73%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$2,232
Rent
-$2,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,689
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,232
Total Expenses
$4,837
Mortgage P&I
151%
$3,364
Property Taxes
0%
$4
Home Insurance
12%
$262
HOA
6%
$136
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558