Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.55% first-year return on $152k initial cash invested.
-15.55%
Cash On Cash
2.29%
Cap Rate
0.4
DSCR
$3,277
Rent
-$1,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,402
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,277
Total Expenses
$5,253
Mortgage P&I
94%
$3,067
Property Taxes
12%
$384
Home Insurance
7%
$229
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819