Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.61% first-year return on $154k initial cash invested.
-13.61%
Cash On Cash
2.68%
Cap Rate
0.47
DSCR
$3,463
Rent
-$1,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,463
Total Expenses
$5,215
Mortgage P&I
89%
$3,065
Property Taxes
7%
$259
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866