Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.65% first-year return on $154k initial cash invested.
-11.65%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$3,906
Rent
-$1,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,456
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,906
Total Expenses
$5,397
Mortgage P&I
84%
$3,286
Property Taxes
0%
$8
Home Insurance
6%
$229
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976