Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.69% first-year return on $158k initial cash invested.
-17.69%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$3,768
Rent
-$2,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,655
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$6,093
Mortgage P&I
88%
$3,307
Property Taxes
20%
$739
Home Insurance
6%
$238
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942