Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.87% first-year return on $154k initial cash invested.
-15.87%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$3,448
Rent
-$2,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$124k
Closing costs
1%
$6,189
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,448
Total Expenses
$5,484
Mortgage P&I
89%
$3,076
Property Taxes
16%
$551
Home Insurance
6%
$202
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862