Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.64% first-year return on $159k initial cash invested.
-9.64%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$5,037
Rent
-$1,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$129k
Closing costs
1%
$6,441
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,037
Total Expenses
$6,317
Mortgage P&I
64%
$3,232
Property Taxes
9%
$442
Home Insurance
4%
$226
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,259