Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.25% first-year return on $154k initial cash invested.
-18.25%
Cash On Cash
1.62%
Cap Rate
0.28
DSCR
$2,660
Rent
-$2,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,478
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,660
Total Expenses
$5,002
Mortgage P&I
117%
$3,112
Property Taxes
11%
$286
Home Insurance
9%
$227
HOA
4%
$101
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665