Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.38% first-year return on $160k initial cash invested.
-18.38%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$2,748
Rent
-$2,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,748
Total Expenses
$5,203
Mortgage P&I
113%
$3,104
Property Taxes
20%
$553
Home Insurance
8%
$227
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687