Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.07% first-year return on $155k initial cash invested.
-14.07%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$3,828
Rent
-$1,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,236
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,828
Total Expenses
$5,645
Mortgage P&I
81%
$3,087
Property Taxes
13%
$504
Home Insurance
6%
$217
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957