Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.22% first-year return on $152k initial cash invested.
-23.22%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,010
Rent
-$2,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,377
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,010
Total Expenses
$4,949
Mortgage P&I
153%
$3,078
Property Taxes
24%
$477
Home Insurance
11%
$231
HOA
10%
$199
Property Management
15%
$302
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502