Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.6% first-year return on $157k initial cash invested.
-20.6%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$2,395
Rent
-$2,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,638
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,395
Total Expenses
$5,097
Mortgage P&I
138%
$3,304
Property Taxes
16%
$385
Home Insurance
10%
$240
HOA
1%
$18
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599