Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.98% first-year return on $153k initial cash invested.
-23.98%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$1,923
Rent
-$3,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$134k
Closing costs
1%
$6,700
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$1,923
Total Expenses
$4,975
Mortgage P&I
171%
$3,283
Property Taxes
24%
$452
Home Insurance
12%
$234
HOA
4%
$83
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$481