Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.24% first-year return on $158k initial cash invested.
-17.24%
Cash On Cash
1.98%
Cap Rate
0.34
DSCR
$3,640
Rent
-$2,271
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
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,669
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$5,911
Mortgage P&I
89%
$3,227
Property Taxes
19%
$702
Home Insurance
6%
$234
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910