Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.54% first-year return on $153k initial cash invested.
-16.54%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$3,338
Rent
-$2,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,417
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$5,444
Mortgage P&I
95%
$3,183
Property Taxes
13%
$433
Home Insurance
7%
$225
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$834