Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.91% first-year return on $158k initial cash invested.
-13.91%
Cash On Cash
2.74%
Cap Rate
0.48
DSCR
$3,689
Rent
-$1,826
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,646
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,689
Total Expenses
$5,515
Mortgage P&I
87%
$3,197
Property Taxes
8%
$302
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922