Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.63% first-year return on $147k initial cash invested.
-15.63%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$3,802
Rent
-$1,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$122k
Closing costs
1%
$6,124
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,802
Total Expenses
$5,712
Mortgage P&I
79%
$3,010
Property Taxes
12%
$475
Home Insurance
6%
$217
HOA
5%
$186
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950