Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.91% first-year return on $155k initial cash invested.
-18.91%
Cash On Cash
1.42%
Cap Rate
0.25
DSCR
$2,273
Rent
-$2,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,506
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,273
Total Expenses
$4,710
Mortgage P&I
137%
$3,117
Property Taxes
7%
$153
Home Insurance
10%
$236
HOA
5%
$113
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568