Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.47% first-year return on $153k initial cash invested.
-21.47%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$2,998
Rent
-$2,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,420
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$5,732
Mortgage P&I
102%
$3,046
Property Taxes
16%
$485
Home Insurance
8%
$236
HOA
18%
$525
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750