Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.11% first-year return on $158k initial cash invested.
-11.11%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$6,108
Rent
-$1,461
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
$6,108
Total Expenses
$7,569
Mortgage P&I
53%
$3,220
Property Taxes
12%
$751
Home Insurance
4%
$241
HOA
7%
$426
Property Management
15%
$916
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,527