Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.69% first-year return on $155k initial cash invested.
-34.69%
Cash On Cash
-2.16%
Cap Rate
-0.37
DSCR
$3,503
Rent
-$4,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,515
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,503
Total Expenses
$7,978
Mortgage P&I
90%
$3,162
Property Taxes
83%
$2,915
Home Insurance
6%
$220
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876