Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.97% first-year return on $158k initial cash invested.
-22.97%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$3,239
Rent
-$3,019
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,652
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,239
Total Expenses
$6,258
Mortgage P&I
102%
$3,288
Property Taxes
36%
$1,181
Home Insurance
7%
$233
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810