Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.39% first-year return on $155k initial cash invested.
-17.39%
Cash On Cash
1.9%
Cap Rate
0.33
DSCR
$3,133
Rent
-$2,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,524
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,133
Total Expenses
$5,379
Mortgage P&I
101%
$3,155
Property Taxes
16%
$488
Home Insurance
7%
$233
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$783