Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.06% first-year return on $156k initial cash invested.
-8.06%
Cash On Cash
4.25%
Cap Rate
0.73
DSCR
$4,729
Rent
-$1,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,583
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,729
Total Expenses
$5,779
Mortgage P&I
67%
$3,190
Property Taxes
2%
$89
Home Insurance
5%
$231
HOA
0%
$0
Property Management
15%
$709
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182