Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.11% first-year return on $149k initial cash invested.
-17.11%
Cash On Cash
1.95%
Cap Rate
0.34
DSCR
$3,375
Rent
-$2,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,246
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$5,502
Mortgage P&I
89%
$3,007
Property Taxes
18%
$609
Home Insurance
6%
$219
HOA
1%
$47
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844