Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.05% first-year return on $157k initial cash invested.
-13.05%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$4,398
Rent
-$1,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,606
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,398
Total Expenses
$6,102
Mortgage P&I
74%
$3,257
Property Taxes
11%
$502
Home Insurance
5%
$231
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100