Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.57% first-year return on $158k initial cash invested.
-11.57%
Cash On Cash
3.5%
Cap Rate
0.6
DSCR
$5,994
Rent
-$1,521
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
6.1%
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
$5,994
Total Expenses
$7,515
Mortgage P&I
54%
$3,220
Property Taxes
13%
$751
Home Insurance
4%
$241
HOA
7%
$426
Property Management
15%
$899
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,498