Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.8% first-year return on $148k initial cash invested.
-19.8%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$2,949
Rent
-$2,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,201
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,949
Total Expenses
$5,395
Mortgage P&I
105%
$3,111
Property Taxes
22%
$654
Home Insurance
7%
$215
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737