Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.09% first-year return on $152k initial cash invested.
-24.09%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$2,891
Rent
-$3,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,385
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,891
Total Expenses
$5,944
Mortgage P&I
107%
$3,080
Property Taxes
41%
$1,185
Home Insurance
8%
$228
HOA
2%
$62
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723