Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.46% first-year return on $146k initial cash invested.
-24.46%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,638
Rent
-$2,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,102
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,638
Total Expenses
$5,617
Mortgage P&I
112%
$2,963
Property Taxes
43%
$1,147
Home Insurance
8%
$219
HOA
1%
$20
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660