Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.44% first-year return on $150k initial cash invested.
-16.44%
Cash On Cash
2.15%
Cap Rate
0.37
DSCR
$3,138
Rent
-$2,050
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%
$6,270
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,138
Total Expenses
$5,188
Mortgage P&I
97%
$3,046
Property Taxes
14%
$443
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$784