Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.94% first-year return on $154k initial cash invested.
-16.94%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$3,198
Rent
-$2,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,198
Total Expenses
$5,375
Mortgage P&I
98%
$3,132
Property Taxes
15%
$490
Home Insurance
7%
$217
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800