Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.88% first-year return on $150k initial cash invested.
-19.88%
Cash On Cash
1.26%
Cap Rate
0.22
DSCR
$2,983
Rent
-$2,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,267
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,983
Total Expenses
$5,462
Mortgage P&I
101%
$3,020
Property Taxes
25%
$749
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746