Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.36% first-year return on $160k initial cash invested.
-16.36%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$3,121
Rent
-$2,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,783
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,121
Total Expenses
$5,309
Mortgage P&I
106%
$3,296
Property Taxes
9%
$270
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780