Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.95% first-year return on $150k initial cash invested.
-19.95%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,161
Rent
-$2,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,303
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,161
Total Expenses
$5,661
Mortgage P&I
98%
$3,098
Property Taxes
15%
$473
Home Insurance
7%
$224
HOA
11%
$350
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790