Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.36% first-year return on $157k initial cash invested.
-14.36%
Cash On Cash
2.61%
Cap Rate
0.46
DSCR
$3,841
Rent
-$1,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,610
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,841
Total Expenses
$5,717
Mortgage P&I
82%
$3,161
Property Taxes
9%
$363
Home Insurance
6%
$234
HOA
3%
$115
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960