Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.28% first-year return on $153k initial cash invested.
-20.28%
Cash On Cash
1.33%
Cap Rate
0.23
DSCR
$3,550
Rent
-$2,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,411
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$6,130
Mortgage P&I
89%
$3,149
Property Taxes
30%
$1,067
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888