Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.32% first-year return on $156k initial cash invested.
-24.32%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$2,248
Rent
-$3,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,585
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,248
Total Expenses
$5,416
Mortgage P&I
140%
$3,155
Property Taxes
28%
$628
Home Insurance
11%
$240
HOA
14%
$314
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562