Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.88% first-year return on $164k initial cash invested.
-14.88%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$3,970
Rent
-$2,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$133k
Closing costs
1%
$6,670
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,970
Total Expenses
$6,005
Mortgage P&I
82%
$3,239
Property Taxes
16%
$623
Home Insurance
6%
$233
HOA
0%
$4
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992