Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.39% first-year return on $158k initial cash invested.
-18.39%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$3,052
Rent
-$2,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,645
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$5,466
Mortgage P&I
107%
$3,277
Property Taxes
15%
$446
Home Insurance
8%
$240
HOA
1%
$38
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763