Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.67% first-year return on $148k initial cash invested.
-11.67%
Cash On Cash
3.37%
Cap Rate
0.58
DSCR
$4,471
Rent
-$1,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,175
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,471
Total Expenses
$5,907
Mortgage P&I
67%
$2,993
Property Taxes
12%
$548
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118