Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.79% first-year return on $164k initial cash invested.
-11.79%
Cash On Cash
3.53%
Cap Rate
0.57
DSCR
$4,009
Rent
-$1,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,009
Total Expenses
$5,617
Mortgage P&I
85%
$3,402
Property Taxes
1%
$49
Home Insurance
6%
$233
HOA
0%
$10
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002