Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.97% first-year return on $154k initial cash invested.
-24.97%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$3,416
Rent
-$3,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,416
Total Expenses
$6,627
Mortgage P&I
93%
$3,188
Property Taxes
46%
$1,572
Home Insurance
7%
$227
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854