Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.18% first-year return on $154k initial cash invested.
-22.18%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$2,349
Rent
-$2,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,491
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,349
Total Expenses
$5,201
Mortgage P&I
140%
$3,295
Property Taxes
23%
$549
Home Insurance
10%
$230
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587