Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.06% first-year return on $161k initial cash invested.
-18.06%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$2,400
Rent
-$2,416
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,400
Total Expenses
$4,816
Mortgage P&I
138%
$3,312
Property Taxes
5%
$124
Home Insurance
10%
$228
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600