Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.48% first-year return on $160k initial cash invested.
-15.48%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$3,862
Rent
-$2,068
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
6.2%
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
$3,862
Total Expenses
$5,930
Mortgage P&I
86%
$3,302
Property Taxes
14%
$530
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$966