Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.09% first-year return on $160k initial cash invested.
-14.09%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$4,616
Rent
-$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,771
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,616
Total Expenses
$6,497
Mortgage P&I
71%
$3,293
Property Taxes
14%
$668
Home Insurance
5%
$240
HOA
2%
$80
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154