Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.68% first-year return on $147k initial cash invested.
-12.68%
Cash On Cash
3.01%
Cap Rate
0.52
DSCR
$3,332
Rent
-$1,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,144
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,332
Total Expenses
$4,885
Mortgage P&I
89%
$2,961
Property Taxes
3%
$98
Home Insurance
7%
$227
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833