Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.51% first-year return on $159k initial cash invested.
-9.51%
Cash On Cash
3.92%
Cap Rate
0.67
DSCR
$5,108
Rent
-$1,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,705
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,108
Total Expenses
$6,367
Mortgage P&I
64%
$3,244
Property Taxes
9%
$462
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$766
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,277