Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.37% first-year return on $154k initial cash invested.
-12.37%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$4,223
Rent
-$1,593
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
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,223
Total Expenses
$5,816
Mortgage P&I
76%
$3,197
Property Taxes
9%
$364
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056