Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.92% first-year return on $148k initial cash invested.
-11.92%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$4,578
Rent
-$1,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,185
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,578
Total Expenses
$6,047
Mortgage P&I
66%
$3,022
Property Taxes
13%
$583
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144