Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.25% first-year return on $156k initial cash invested.
-13.25%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$4,463
Rent
-$1,726
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,589
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,463
Total Expenses
$6,189
Mortgage P&I
71%
$3,182
Property Taxes
6%
$287
Home Insurance
6%
$254
HOA
7%
$323
Property Management
15%
$669
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,116