Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.77% first-year return on $153k initial cash invested.
-13.77%
Cash On Cash
2.86%
Cap Rate
0.49
DSCR
$4,399
Rent
-$1,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,451
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,399
Total Expenses
$6,160
Mortgage P&I
71%
$3,121
Property Taxes
16%
$699
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100