Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23% first-year return on $158k initial cash invested.
-23%
Cash On Cash
0.55%
Cap Rate
0.1
DSCR
$3,376
Rent
-$3,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,657
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$6,400
Mortgage P&I
95%
$3,196
Property Taxes
21%
$701
Home Insurance
7%
$245
HOA
19%
$638
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844