Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.23% first-year return on $147k initial cash invested.
-19.23%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$2,338
Rent
-$2,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,131
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,338
Total Expenses
$4,690
Mortgage P&I
127%
$2,975
Property Taxes
14%
$333
Home Insurance
11%
$259
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$584