Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.91% first-year return on $160k initial cash invested.
-10.91%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$4,566
Rent
-$1,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$124k
Closing costs
1%
$6,183
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$4,566
Total Expenses
$6,019
Mortgage P&I
68%
$3,098
Property Taxes
11%
$514
Home Insurance
5%
$214
HOA
0%
$0
Property Management
15%
$685
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,142