Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.23% first-year return on $155k initial cash invested.
-13.23%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$4,546
Rent
-$1,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,249
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,546
Total Expenses
$6,258
Mortgage P&I
71%
$3,228
Property Taxes
13%
$586
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136