Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.86% first-year return on $155k initial cash invested.
-22.86%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$2,454
Rent
-$2,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,536
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,454
Total Expenses
$5,411
Mortgage P&I
134%
$3,292
Property Taxes
28%
$696
Home Insurance
10%
$245
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614