Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.83% first-year return on $157k initial cash invested.
-20.83%
Cash On Cash
1.02%
Cap Rate
0.18
DSCR
$2,537
Rent
-$2,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,610
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,537
Total Expenses
$5,259
Mortgage P&I
125%
$3,182
Property Taxes
25%
$624
Home Insurance
9%
$236
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634