Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.21% first-year return on $158k initial cash invested.
-19.21%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$3,139
Rent
-$2,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,679
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,139
Total Expenses
$5,673
Mortgage P&I
105%
$3,299
Property Taxes
20%
$630
Home Insurance
8%
$236
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785