Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.85% first-year return on $150k initial cash invested.
-10.85%
Cash On Cash
3.6%
Cap Rate
0.62
DSCR
$5,036
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,266
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,036
Total Expenses
$6,389
Mortgage P&I
60%
$3,032
Property Taxes
12%
$597
Home Insurance
4%
$219
HOA
2%
$125
Property Management
15%
$755
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,259