Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.52% first-year return on $159k initial cash invested.
-14.52%
Cash On Cash
2.63%
Cap Rate
0.45
DSCR
$3,661
Rent
-$1,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,718
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,661
Total Expenses
$5,586
Mortgage P&I
89%
$3,252
Property Taxes
13%
$462
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915