Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.44% first-year return on $154k initial cash invested.
-24.44%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$2,456
Rent
-$3,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,456
Total Expenses
$5,602
Mortgage P&I
129%
$3,180
Property Taxes
41%
$1,000
Home Insurance
9%
$228
HOA
1%
$16
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614