Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.37% first-year return on $166k initial cash invested.
-15.37%
Cash On Cash
2.43%
Cap Rate
0.39
DSCR
$4,071
Rent
-$2,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$124k
Closing costs
1%
$6,191
Rehab
0%
$0
Furnishing
6%
$36,000
Cashflow
Total Income
$4,071
Total Expenses
$6,197
Mortgage P&I
79%
$3,219
Property Taxes
19%
$785
Home Insurance
6%
$238
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,018