Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.62% first-year return on $150k initial cash invested.
-25.62%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$1,416
Rent
-$3,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,291
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,416
Total Expenses
$4,621
Mortgage P&I
214%
$3,034
Property Taxes
30%
$421
Home Insurance
17%
$236
HOA
18%
$250
Property Management
15%
$212
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$354