Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.75% first-year return on $152k initial cash invested.
-17.75%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,106
Rent
-$2,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,378
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,106
Total Expenses
$5,354
Mortgage P&I
102%
$3,174
Property Taxes
15%
$470
Home Insurance
7%
$206
HOA
0%
$14
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776