Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.45% first-year return on $151k initial cash invested.
-13.45%
Cash On Cash
2.79%
Cap Rate
0.49
DSCR
$3,455
Rent
-$1,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,344
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,455
Total Expenses
$5,150
Mortgage P&I
88%
$3,030
Property Taxes
7%
$235
Home Insurance
7%
$227
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864