Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.33% first-year return on $152k initial cash invested.
-11.33%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$4,351
Rent
-$1,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,397
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,351
Total Expenses
$5,789
Mortgage P&I
73%
$3,174
Property Taxes
6%
$281
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,088