Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.8% first-year return on $150k initial cash invested.
-17.8%
Cash On Cash
1.65%
Cap Rate
0.29
DSCR
$3,064
Rent
-$2,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,282
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,064
Total Expenses
$5,288
Mortgage P&I
97%
$2,966
Property Taxes
20%
$626
Home Insurance
7%
$224
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766