Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.65% first-year return on $155k initial cash invested.
-9.65%
Cash On Cash
3.81%
Cap Rate
0.66
DSCR
$4,456
Rent
-$1,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,456
Total Expenses
$5,699
Mortgage P&I
70%
$3,127
Property Taxes
5%
$206
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114