Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.26% first-year return on $155k initial cash invested.
-11.26%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$4,734
Rent
-$1,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$124k
Closing costs
1%
$6,222
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,734
Total Expenses
$6,185
Mortgage P&I
66%
$3,139
Property Taxes
12%
$573
Home Insurance
4%
$201
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,184