Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.85% first-year return on $158k initial cash invested.
-13.85%
Cash On Cash
2.87%
Cap Rate
0.49
DSCR
$4,051
Rent
-$1,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,678
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,051
Total Expenses
$5,877
Mortgage P&I
80%
$3,259
Property Taxes
11%
$433
Home Insurance
6%
$240
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,013