Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.62% first-year return on $158k initial cash invested.
-13.62%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$4,439
Rent
-$1,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,439
Total Expenses
$6,228
Mortgage P&I
74%
$3,302
Property Taxes
13%
$556
Home Insurance
5%
$238
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110