Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.08% first-year return on $155k initial cash invested.
-17.08%
Cash On Cash
1.98%
Cap Rate
0.34
DSCR
$3,178
Rent
-$2,199
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
6.1%
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
$3,178
Total Expenses
$5,377
Mortgage P&I
99%
$3,145
Property Taxes
15%
$479
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794