Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.47% first-year return on $147k initial cash invested.
-22.47%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$2,599
Rent
-$2,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,148
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,599
Total Expenses
$5,353
Mortgage P&I
117%
$3,038
Property Taxes
25%
$647
Home Insurance
16%
$420
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650