Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.69% first-year return on $156k initial cash invested.
-17.69%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$3,219
Rent
-$2,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,551
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$5,512
Mortgage P&I
99%
$3,189
Property Taxes
13%
$411
Home Insurance
8%
$254
HOA
3%
$112
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805