Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.38% first-year return on $159k initial cash invested.
-16.38%
Cash On Cash
2.11%
Cap Rate
0.37
DSCR
$3,115
Rent
-$2,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,731
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,115
Total Expenses
$5,290
Mortgage P&I
104%
$3,233
Property Taxes
10%
$321
Home Insurance
8%
$240
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779