Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.51% first-year return on $152k initial cash invested.
-20.51%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$2,375
Rent
-$2,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,375
Total Expenses
$4,979
Mortgage P&I
134%
$3,186
Property Taxes
18%
$429
Home Insurance
9%
$224
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594