Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.35% first-year return on $156k initial cash invested.
-19.35%
Cash On Cash
1.48%
Cap Rate
0.26
DSCR
$4,105
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,577
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,105
Total Expenses
$6,623
Mortgage P&I
77%
$3,167
Property Taxes
30%
$1,250
Home Insurance
6%
$226
HOA
0%
$10
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026