Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.43% first-year return on $153k initial cash invested.
-13.43%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$3,410
Rent
-$1,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,440
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,410
Total Expenses
$5,125
Mortgage P&I
92%
$3,123
Property Taxes
4%
$138
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852