Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.8% first-year return on $154k initial cash invested.
-15.8%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$3,636
Rent
-$2,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$124k
Closing costs
1%
$6,201
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,636
Total Expenses
$5,666
Mortgage P&I
86%
$3,130
Property Taxes
16%
$567
Home Insurance
6%
$219
HOA
0%
$6
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909