Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.25% first-year return on $152k initial cash invested.
-14.25%
Cash On Cash
2.6%
Cap Rate
0.45
DSCR
$3,289
Rent
-$1,803
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,375
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,289
Total Expenses
$5,092
Mortgage P&I
93%
$3,052
Property Taxes
7%
$238
Home Insurance
7%
$223
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822