Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.15% first-year return on $149k initial cash invested.
-10.15%
Cash On Cash
3.63%
Cap Rate
0.63
DSCR
$3,954
Rent
-$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,240
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,954
Total Expenses
$5,215
Mortgage P&I
76%
$2,989
Property Taxes
3%
$109
Home Insurance
6%
$220
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988