Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.87% first-year return on $147k initial cash invested.
-18.87%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$3,517
Rent
-$2,305
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
6.0%
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
$3,517
Total Expenses
$5,822
Mortgage P&I
84%
$2,940
Property Taxes
17%
$611
Home Insurance
7%
$254
HOA
9%
$328
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879