Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.66% first-year return on $151k initial cash invested.
-12.66%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$4,969
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,311
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,969
Total Expenses
$6,557
Mortgage P&I
62%
$3,104
Property Taxes
17%
$844
Home Insurance
5%
$224
HOA
0%
$0
Property Management
15%
$745
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,242