Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.49% first-year return on $148k initial cash invested.
-15.49%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$3,863
Rent
-$1,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,172
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,863
Total Expenses
$5,768
Mortgage P&I
79%
$3,064
Property Taxes
17%
$639
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$966