Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.16% first-year return on $158k initial cash invested.
-18.16%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$3,398
Rent
-$2,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,662
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,398
Total Expenses
$5,787
Mortgage P&I
96%
$3,277
Property Taxes
19%
$637
Home Insurance
7%
$241
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850