Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.34% first-year return on $159k initial cash invested.
-24.34%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,201
Rent
-$3,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,717
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,201
Total Expenses
$5,427
Mortgage P&I
147%
$3,237
Property Taxes
35%
$761
Home Insurance
11%
$245
HOA
6%
$128
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550