Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.51% first-year return on $159k initial cash invested.
-9.51%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$5,083
Rent
-$1,262
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$129k
Closing costs
1%
$6,443
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,083
Total Expenses
$6,345
Mortgage P&I
64%
$3,277
Property Taxes
8%
$421
Home Insurance
4%
$208
HOA
0%
$0
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,271