Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.84% first-year return on $147k initial cash invested.
-12.84%
Cash On Cash
3.02%
Cap Rate
0.53
DSCR
$4,366
Rent
-$1,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,153
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,366
Total Expenses
$5,941
Mortgage P&I
68%
$2,951
Property Taxes
11%
$491
Home Insurance
5%
$220
HOA
4%
$182
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092