Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.09% first-year return on $159k initial cash invested.
-14.09%
Cash On Cash
2.58%
Cap Rate
0.46
DSCR
$3,849
Rent
-$1,865
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
$3,849
Total Expenses
$5,714
Mortgage P&I
82%
$3,153
Property Taxes
12%
$462
Home Insurance
6%
$242
HOA
0%
$10
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962