Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.78% first-year return on $154k initial cash invested.
-20.78%
Cash On Cash
1.13%
Cap Rate
0.2
DSCR
$4,037
Rent
-$2,675
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
$4,037
Total Expenses
$6,712
Mortgage P&I
77%
$3,128
Property Taxes
25%
$1,029
Home Insurance
6%
$228
HOA
10%
$390
Property Management
15%
$606
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009