Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $157k initial cash invested.
-18.31%
Cash On Cash
1.59%
Cap Rate
0.28
DSCR
$2,827
Rent
-$2,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,600
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,827
Total Expenses
$5,217
Mortgage P&I
111%
$3,151
Property Taxes
16%
$461
Home Insurance
8%
$231
HOA
1%
$17
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707