Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.22% first-year return on $149k initial cash invested.
-16.22%
Cash On Cash
2.2%
Cap Rate
0.38
DSCR
$2,954
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,954
Total Expenses
$4,971
Mortgage P&I
103%
$3,046
Property Taxes
5%
$151
Home Insurance
7%
$219
HOA
5%
$138
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738