Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.26% first-year return on $147k initial cash invested.
-19.26%
Cash On Cash
1.57%
Cap Rate
0.27
DSCR
$4,011
Rent
-$2,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,152
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,011
Total Expenses
$6,374
Mortgage P&I
75%
$3,009
Property Taxes
27%
$1,087
Home Insurance
6%
$222
HOA
3%
$131
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,003