Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.68% first-year return on $148k initial cash invested.
-17.68%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$3,779
Rent
-$2,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,175
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,779
Total Expenses
$5,955
Mortgage P&I
80%
$3,015
Property Taxes
23%
$875
Home Insurance
6%
$222
HOA
1%
$29
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945