Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.69% first-year return on $151k initial cash invested.
-21.69%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,440
Rent
-$2,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,318
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,440
Total Expenses
$5,164
Mortgage P&I
127%
$3,100
Property Taxes
26%
$643
Home Insurance
9%
$224
HOA
1%
$25
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610