Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.19% first-year return on $151k initial cash invested.
-13.19%
Cash On Cash
2.95%
Cap Rate
0.51
DSCR
$3,777
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,777
Total Expenses
$5,441
Mortgage P&I
81%
$3,073
Property Taxes
9%
$333
Home Insurance
6%
$222
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944