Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.78% first-year return on $159k initial cash invested.
-18.78%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$3,167
Rent
-$2,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,715
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,167
Total Expenses
$5,656
Mortgage P&I
102%
$3,246
Property Taxes
19%
$591
Home Insurance
9%
$298
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792