Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.28% first-year return on $150k initial cash invested.
-34.28%
Cash On Cash
-2.28%
Cap Rate
-0.37
DSCR
$2,485
Rent
-$4,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$6,022
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,485
Total Expenses
$6,783
Mortgage P&I
123%
$3,056
Property Taxes
81%
$2,007
Home Insurance
8%
$203
HOA
13%
$325
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621