Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.8% first-year return on $155k initial cash invested.
-16.8%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$3,563
Rent
-$2,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,530
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,563
Total Expenses
$5,735
Mortgage P&I
89%
$3,157
Property Taxes
18%
$648
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891