Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.58% first-year return on $154k initial cash invested.
-17.58%
Cash On Cash
1.84%
Cap Rate
0.32
DSCR
$3,530
Rent
-$2,263
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
6.0%
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
$3,530
Total Expenses
$5,793
Mortgage P&I
88%
$3,120
Property Taxes
14%
$511
Home Insurance
7%
$238
HOA
7%
$230
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882