Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.78% first-year return on $154k initial cash invested.
-16.78%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$3,933
Rent
-$2,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,469
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$6,084
Mortgage P&I
80%
$3,130
Property Taxes
19%
$754
Home Insurance
8%
$313
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983