Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.77% first-year return on $153k initial cash invested.
-15.77%
Cash On Cash
2.31%
Cap Rate
0.4
DSCR
$3,429
Rent
-$2,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,449
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,429
Total Expenses
$5,445
Mortgage P&I
91%
$3,123
Property Taxes
10%
$327
Home Insurance
10%
$350
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857