Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.73% first-year return on $147k initial cash invested.
-13.73%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$3,935
Rent
-$1,683
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,147
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,935
Total Expenses
$5,618
Mortgage P&I
79%
$3,097
Property Taxes
6%
$222
Home Insurance
5%
$186
HOA
6%
$225
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984