Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.45% first-year return on $151k initial cash invested.
-11.45%
Cash On Cash
3.38%
Cap Rate
0.58
DSCR
$3,985
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,332
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,985
Total Expenses
$5,425
Mortgage P&I
77%
$3,063
Property Taxes
6%
$222
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$996