Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.85% first-year return on $156k initial cash invested.
-21.85%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$1,740
Rent
-$2,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,557
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,740
Total Expenses
$4,575
Mortgage P&I
186%
$3,240
Property Taxes
15%
$263
Home Insurance
14%
$236
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$435