Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.02% first-year return on $156k initial cash invested.
-17.02%
Cash On Cash
1.92%
Cap Rate
0.34
DSCR
$3,255
Rent
-$2,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,569
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,255
Total Expenses
$5,467
Mortgage P&I
96%
$3,135
Property Taxes
16%
$531
Home Insurance
7%
$233
HOA
0%
$6
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814