Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9% first-year return on $148k initial cash invested.
-9%
Cash On Cash
4.02%
Cap Rate
0.69
DSCR
$4,444
Rent
-$1,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,209
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,444
Total Expenses
$5,557
Mortgage P&I
68%
$3,013
Property Taxes
5%
$209
Home Insurance
5%
$201
HOA
0%
$0
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,111