Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.39% first-year return on $154k initial cash invested.
-13.39%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$3,947
Rent
-$1,723
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,495
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,947
Total Expenses
$5,670
Mortgage P&I
80%
$3,171
Property Taxes
10%
$377
Home Insurance
6%
$227
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987