Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.47% first-year return on $155k initial cash invested.
-14.47%
Cash On Cash
2.57%
Cap Rate
0.45
DSCR
$3,815
Rent
-$1,863
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
$3,815
Total Expenses
$5,678
Mortgage P&I
81%
$3,101
Property Taxes
10%
$372
Home Insurance
6%
$228
HOA
4%
$145
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954