Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.64% first-year return on $154k initial cash invested.
-12.64%
Cash On Cash
3.05%
Cap Rate
0.53
DSCR
$3,934
Rent
-$1,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,934
Total Expenses
$5,561
Mortgage P&I
79%
$3,122
Property Taxes
8%
$323
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984