Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.13% first-year return on $154k initial cash invested.
-16.13%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$4,102
Rent
-$2,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$124k
Closing costs
1%
$6,185
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,102
Total Expenses
$6,170
Mortgage P&I
75%
$3,087
Property Taxes
22%
$894
Home Insurance
5%
$220
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026