Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.31% first-year return on $156k initial cash invested.
-16.31%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$4,319
Rent
-$2,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,573
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,319
Total Expenses
$6,440
Mortgage P&I
74%
$3,209
Property Taxes
16%
$680
Home Insurance
5%
$230
HOA
6%
$247
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080