Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.7% first-year return on $160k initial cash invested.
-15.7%
Cash On Cash
2.34%
Cap Rate
0.41
DSCR
$4,172
Rent
-$2,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,785
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,172
Total Expenses
$6,272
Mortgage P&I
78%
$3,258
Property Taxes
16%
$662
Home Insurance
6%
$244
HOA
3%
$105
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,043