Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.97% first-year return on $156k initial cash invested.
-18.97%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$3,616
Rent
-$2,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,558
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,616
Total Expenses
$6,078
Mortgage P&I
91%
$3,303
Property Taxes
22%
$808
Home Insurance
6%
$231
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904