Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.35% first-year return on $164k initial cash invested.
-12.35%
Cash On Cash
3.38%
Cap Rate
0.55
DSCR
$3,867
Rent
-$1,684
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
$3,867
Total Expenses
$5,551
Mortgage P&I
88%
$3,402
Property Taxes
1%
$49
Home Insurance
6%
$233
HOA
0%
$10
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967