Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.3% first-year return on $155k initial cash invested.
-11.3%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$4,912
Rent
-$1,455
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
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,912
Total Expenses
$6,367
Mortgage P&I
65%
$3,168
Property Taxes
13%
$614
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$737
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,228