Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.96% first-year return on $151k initial cash invested.
-12.96%
Cash On Cash
3.02%
Cap Rate
0.52
DSCR
$3,835
Rent
-$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,346
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,835
Total Expenses
$5,469
Mortgage P&I
80%
$3,078
Property Taxes
8%
$324
Home Insurance
6%
$227
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$959