Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.31% first-year return on $153k initial cash invested.
-19.31%
Cash On Cash
1.33%
Cap Rate
0.23
DSCR
$2,559
Rent
-$2,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,411
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,559
Total Expenses
$5,015
Mortgage P&I
120%
$3,064
Property Taxes
19%
$496
Home Insurance
9%
$227
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640