Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.35% first-year return on $155k initial cash invested.
-16.35%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$3,268
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,239
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,268
Total Expenses
$5,380
Mortgage P&I
97%
$3,174
Property Taxes
11%
$351
Home Insurance
7%
$228
HOA
2%
$58
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817