Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.48% first-year return on $148k initial cash invested.
-18.48%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$2,826
Rent
-$2,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,209
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,826
Total Expenses
$5,111
Mortgage P&I
107%
$3,014
Property Taxes
18%
$522
Home Insurance
8%
$219
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706