Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.91% first-year return on $151k initial cash invested.
-8.91%
Cash On Cash
3.96%
Cap Rate
0.69
DSCR
$4,476
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,335
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,476
Total Expenses
$5,598
Mortgage P&I
68%
$3,035
Property Taxes
4%
$187
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,119