Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.77% first-year return on $160k initial cash invested.
-15.77%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$3,372
Rent
-$2,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,777
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$5,479
Mortgage P&I
100%
$3,368
Property Taxes
7%
$249
Home Insurance
7%
$243
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843