Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.63% first-year return on $153k initial cash invested.
-13.63%
Cash On Cash
2.91%
Cap Rate
0.5
DSCR
$3,860
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,438
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,860
Total Expenses
$5,600
Mortgage P&I
82%
$3,146
Property Taxes
10%
$374
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965