Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.89% first-year return on $158k initial cash invested.
-22.89%
Cash On Cash
0.62%
Cap Rate
0.11
DSCR
$2,601
Rent
-$3,008
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,651
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$5,609
Mortgage P&I
125%
$3,246
Property Taxes
34%
$887
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650