Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.21% first-year return on $158k initial cash invested.
-22.21%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$2,217
Rent
-$2,917
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,649
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,217
Total Expenses
$5,134
Mortgage P&I
149%
$3,314
Property Taxes
24%
$522
Home Insurance
11%
$233
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554