Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.92% first-year return on $152k initial cash invested.
-12.92%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$3,884
Rent
-$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,367
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$5,518
Mortgage P&I
80%
$3,092
Property Taxes
8%
$319
Home Insurance
6%
$243
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971