Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.56% first-year return on $150k initial cash invested.
-9.56%
Cash On Cash
3.74%
Cap Rate
0.66
DSCR
$4,489
Rent
-$1,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,271
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,489
Total Expenses
$5,682
Mortgage P&I
66%
$2,967
Property Taxes
7%
$332
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,122