Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.94% first-year return on $155k initial cash invested.
-24.94%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$1,962
Rent
-$3,225
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,533
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,962
Total Expenses
$5,187
Mortgage P&I
165%
$3,229
Property Taxes
40%
$780
Home Insurance
12%
$238
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490