Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.42% first-year return on $149k initial cash invested.
-13.42%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$4,160
Rent
-$1,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,221
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,160
Total Expenses
$5,822
Mortgage P&I
72%
$3,010
Property Taxes
14%
$594
Home Insurance
5%
$222
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040