Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.69% first-year return on $155k initial cash invested.
-22.69%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$2,723
Rent
-$2,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,512
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,723
Total Expenses
$5,649
Mortgage P&I
118%
$3,201
Property Taxes
21%
$574
Home Insurance
9%
$234
HOA
12%
$333
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681