Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.13% first-year return on $151k initial cash invested.
-19.13%
Cash On Cash
1.42%
Cap Rate
0.25
DSCR
$2,673
Rent
-$2,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,348
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,673
Total Expenses
$5,085
Mortgage P&I
114%
$3,055
Property Taxes
19%
$519
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668