Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.28% first-year return on $152k initial cash invested.
-14.28%
Cash On Cash
2.75%
Cap Rate
0.47
DSCR
$3,465
Rent
-$1,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,465
Total Expenses
$5,276
Mortgage P&I
91%
$3,138
Property Taxes
7%
$250
Home Insurance
6%
$224
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866