Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.23% first-year return on $153k initial cash invested.
-18.23%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$3,851
Rent
-$2,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,407
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,851
Total Expenses
$6,168
Mortgage P&I
85%
$3,282
Property Taxes
21%
$810
Home Insurance
6%
$227
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963