Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.57% first-year return on $155k initial cash invested.
-18.57%
Cash On Cash
1.6%
Cap Rate
0.28
DSCR
$2,841
Rent
-$2,399
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
$2,841
Total Expenses
$5,240
Mortgage P&I
111%
$3,155
Property Taxes
17%
$488
Home Insurance
8%
$233
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710