Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.4% first-year return on $153k initial cash invested.
-20.4%
Cash On Cash
1.07%
Cap Rate
0.19
DSCR
$2,613
Rent
-$2,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,427
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,613
Total Expenses
$5,214
Mortgage P&I
117%
$3,069
Property Taxes
25%
$662
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$653