Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.41% first-year return on $149k initial cash invested.
-10.41%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$5,421
Rent
-$1,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,227
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,421
Total Expenses
$6,711
Mortgage P&I
57%
$3,092
Property Taxes
12%
$638
Home Insurance
4%
$228
HOA
3%
$151
Property Management
15%
$813
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,355