Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.74% first-year return on $156k initial cash invested.
-15.74%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$3,378
Rent
-$2,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,568
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$5,423
Mortgage P&I
95%
$3,218
Property Taxes
10%
$322
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844