Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.87% first-year return on $153k initial cash invested.
-21.87%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,875
Rent
-$2,797
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,875
Total Expenses
$5,672
Mortgage P&I
112%
$3,225
Property Taxes
29%
$841
Home Insurance
8%
$226
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719