Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.84% first-year return on $157k initial cash invested.
-30.84%
Cash On Cash
-1.37%
Cap Rate
-0.24
DSCR
$1,929
Rent
-$4,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,620
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,929
Total Expenses
$5,964
Mortgage P&I
166%
$3,202
Property Taxes
32%
$614
Home Insurance
12%
$240
HOA
51%
$983
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482