Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.4% first-year return on $159k initial cash invested.
-8.4%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$5,291
Rent
-$1,110
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,694
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,291
Total Expenses
$6,401
Mortgage P&I
62%
$3,264
Property Taxes
7%
$360
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$794
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,323