Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.5% first-year return on $155k initial cash invested.
-15.5%
Cash On Cash
2.37%
Cap Rate
0.41
DSCR
$3,713
Rent
-$2,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,529
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,713
Total Expenses
$5,716
Mortgage P&I
85%
$3,143
Property Taxes
15%
$556
Home Insurance
6%
$231
HOA
0%
$3
Property Management
15%
$557
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$928