Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25% first-year return on $149k initial cash invested.
-25%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$1,438
Rent
-$3,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,216
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,438
Total Expenses
$4,533
Mortgage P&I
213%
$3,065
Property Taxes
31%
$440
Home Insurance
16%
$227
HOA
8%
$109
Property Management
15%
$216
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$360