Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.4% first-year return on $147k initial cash invested.
-16.4%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$3,598
Rent
-$2,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,135
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,598
Total Expenses
$5,605
Mortgage P&I
84%
$3,014
Property Taxes
16%
$563
Home Insurance
6%
$215
HOA
2%
$85
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900