Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.91% first-year return on $149k initial cash invested.
-8.91%
Cash On Cash
4.21%
Cap Rate
0.71
DSCR
$4,994
Rent
-$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,255
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,994
Total Expenses
$6,103
Mortgage P&I
62%
$3,105
Property Taxes
8%
$382
Home Insurance
4%
$219
HOA
0%
$0
Property Management
15%
$749
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,248