Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.03% first-year return on $152k initial cash invested.
-18.03%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$3,104
Rent
-$2,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,383
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$5,388
Mortgage P&I
101%
$3,125
Property Taxes
18%
$546
Home Insurance
7%
$227
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776