Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.89% first-year return on $156k initial cash invested.
-15.89%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$3,715
Rent
-$2,067
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,574
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,715
Total Expenses
$5,782
Mortgage P&I
87%
$3,221
Property Taxes
15%
$562
Home Insurance
6%
$215
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$929