Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.52% first-year return on $156k initial cash invested.
-20.52%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$2,725
Rent
-$2,665
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,565
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,725
Total Expenses
$5,390
Mortgage P&I
117%
$3,199
Property Taxes
24%
$645
Home Insurance
9%
$238
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681