Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.45% first-year return on $155k initial cash invested.
-17.45%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$2,535
Rent
-$2,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,538
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$4,793
Mortgage P&I
125%
$3,174
Property Taxes
6%
$159
Home Insurance
10%
$244
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634