Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.44% first-year return on $166k initial cash invested.
-17.44%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$3,137
Rent
-$2,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$135k
Closing costs
1%
$6,749
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,137
Total Expenses
$5,546
Mortgage P&I
110%
$3,439
Property Taxes
12%
$366
Home Insurance
8%
$236
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784