Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.59% first-year return on $152k initial cash invested.
-17.59%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$2,681
Rent
-$2,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,387
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,681
Total Expenses
$4,911
Mortgage P&I
116%
$3,111
Property Taxes
11%
$286
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670