Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.36% first-year return on $153k initial cash invested.
-14.36%
Cash On Cash
2.65%
Cap Rate
0.46
DSCR
$3,494
Rent
-$1,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,445
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,494
Total Expenses
$5,329
Mortgage P&I
89%
$3,119
Property Taxes
9%
$304
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874