Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.29% first-year return on $155k initial cash invested.
-16.29%
Cash On Cash
2.12%
Cap Rate
0.37
DSCR
$2,774
Rent
-$2,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,774
Total Expenses
$4,871
Mortgage P&I
113%
$3,133
Property Taxes
6%
$178
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694