Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.86% first-year return on $156k initial cash invested.
-19.86%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$3,646
Rent
-$2,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,562
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,646
Total Expenses
$6,224
Mortgage P&I
91%
$3,305
Property Taxes
23%
$838
Home Insurance
6%
$233
HOA
3%
$97
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912