Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.65% first-year return on $151k initial cash invested.
-16.65%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$3,426
Rent
-$2,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,348
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$5,525
Mortgage P&I
91%
$3,102
Property Taxes
16%
$543
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856