Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.48% first-year return on $148k initial cash invested.
-20.48%
Cash On Cash
1.01%
Cap Rate
0.18
DSCR
$3,040
Rent
-$2,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,040
Total Expenses
$5,569
Mortgage P&I
96%
$2,930
Property Taxes
31%
$947
Home Insurance
7%
$217
HOA
0%
$15
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760