Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.66% first-year return on $150k initial cash invested.
-17.66%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$5,107
Rent
-$2,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,282
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,107
Total Expenses
$7,313
Mortgage P&I
63%
$3,215
Property Taxes
8%
$432
Home Insurance
4%
$228
HOA
19%
$987
Property Management
15%
$766
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,277