Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.22% first-year return on $152k initial cash invested.
-18.22%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,141
Rent
-$2,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,386
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,141
Total Expenses
$5,451
Mortgage P&I
102%
$3,207
Property Taxes
16%
$512
Home Insurance
7%
$224
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785