Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.86% first-year return on $147k initial cash invested.
-17.86%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$2,833
Rent
-$2,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,132
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,833
Total Expenses
$5,017
Mortgage P&I
109%
$3,096
Property Taxes
12%
$343
Home Insurance
8%
$219
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708