Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.68% first-year return on $156k initial cash invested.
-20.68%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$3,517
Rent
-$2,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,593
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,517
Total Expenses
$6,213
Mortgage P&I
95%
$3,326
Property Taxes
23%
$814
Home Insurance
7%
$234
HOA
4%
$150
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879