Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.2% first-year return on $158k initial cash invested.
-8.2%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$6,081
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,674
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,081
Total Expenses
$7,162
Mortgage P&I
54%
$3,259
Property Taxes
12%
$742
Home Insurance
4%
$243
HOA
0%
$0
Property Management
15%
$912
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,520