Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.83% first-year return on $149k initial cash invested.
-10.83%
Cash On Cash
3.64%
Cap Rate
0.62
DSCR
$4,267
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,227
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,267
Total Expenses
$5,610
Mortgage P&I
72%
$3,061
Property Taxes
7%
$281
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,067