Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.96% first-year return on $153k initial cash invested.
-18.96%
Cash On Cash
1.61%
Cap Rate
0.28
DSCR
$3,876
Rent
-$2,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,411
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,876
Total Expenses
$6,288
Mortgage P&I
80%
$3,119
Property Taxes
26%
$1,011
Home Insurance
8%
$298
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969