Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.56% first-year return on $157k initial cash invested.
-20.56%
Cash On Cash
1.14%
Cap Rate
0.2
DSCR
$3,119
Rent
-$2,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,612
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,119
Total Expenses
$5,807
Mortgage P&I
102%
$3,192
Property Taxes
28%
$879
Home Insurance
8%
$238
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780