Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.5% first-year return on $160k initial cash invested.
-13.5%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$3,679
Rent
-$1,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,743
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,679
Total Expenses
$5,475
Mortgage P&I
89%
$3,279
Property Taxes
6%
$225
Home Insurance
6%
$205
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920