Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.52% first-year return on $159k initial cash invested.
-14.52%
Cash On Cash
2.47%
Cap Rate
0.44
DSCR
$3,744
Rent
-$1,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,704
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,744
Total Expenses
$5,665
Mortgage P&I
84%
$3,153
Property Taxes
12%
$462
Home Insurance
6%
$242
HOA
0%
$10
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936