Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.72% first-year return on $154k initial cash invested.
-15.72%
Cash On Cash
2.14%
Cap Rate
0.38
DSCR
$2,937
Rent
-$2,024
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
$2,937
Total Expenses
$4,961
Mortgage P&I
104%
$3,065
Property Taxes
9%
$259
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734