Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.29% first-year return on $149k initial cash invested.
-17.29%
Cash On Cash
1.91%
Cap Rate
0.33
DSCR
$3,249
Rent
-$2,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,234
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,249
Total Expenses
$5,395
Mortgage P&I
93%
$3,009
Property Taxes
19%
$608
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812