Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.3% first-year return on $158k initial cash invested.
-13.3%
Cash On Cash
2.79%
Cap Rate
0.49
DSCR
$3,567
Rent
-$1,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,656
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$5,316
Mortgage P&I
88%
$3,154
Property Taxes
7%
$239
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892