Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.49% first-year return on $151k initial cash invested.
-20.49%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$2,157
Rent
-$2,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,356
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,157
Total Expenses
$4,743
Mortgage P&I
149%
$3,211
Property Taxes
13%
$271
Home Insurance
10%
$226
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539