Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.8% first-year return on $145k initial cash invested.
-8.8%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$4,748
Rent
-$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,068
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,748
Total Expenses
$5,815
Mortgage P&I
65%
$3,082
Property Taxes
4%
$185
Home Insurance
5%
$227
HOA
1%
$42
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,187