Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.84% first-year return on $153k initial cash invested.
-14.84%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$3,676
Rent
-$1,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$123k
Closing costs
1%
$6,137
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,676
Total Expenses
$5,566
Mortgage P&I
84%
$3,101
Property Taxes
13%
$474
Home Insurance
6%
$227
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919