Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.24% first-year return on $157k initial cash invested.
-27.24%
Cash On Cash
-0.5%
Cap Rate
-0.09
DSCR
$1,636
Rent
-$3,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,597
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,636
Total Expenses
$5,190
Mortgage P&I
196%
$3,213
Property Taxes
35%
$572
Home Insurance
14%
$236
HOA
24%
$385
Property Management
15%
$245
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$409