Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.16% first-year return on $158k initial cash invested.
-21.16%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$2,350
Rent
-$2,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,682
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,350
Total Expenses
$5,142
Mortgage P&I
137%
$3,217
Property Taxes
24%
$561
Home Insurance
10%
$236
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588