Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.58% first-year return on $154k initial cash invested.
-19.58%
Cash On Cash
1.51%
Cap Rate
0.26
DSCR
$4,069
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,491
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,069
Total Expenses
$6,587
Mortgage P&I
78%
$3,171
Property Taxes
13%
$519
Home Insurance
6%
$236
HOA
17%
$708
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017