Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.27% first-year return on $156k initial cash invested.
-18.27%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$3,117
Rent
-$2,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,573
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$5,492
Mortgage P&I
102%
$3,184
Property Taxes
17%
$515
Home Insurance
7%
$228
HOA
2%
$68
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779