Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.51% first-year return on $157k initial cash invested.
-14.51%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$3,918
Rent
-$1,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,640
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,918
Total Expenses
$5,822
Mortgage P&I
84%
$3,285
Property Taxes
11%
$419
Home Insurance
6%
$236
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980