Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.77% first-year return on $150k initial cash invested.
-14.77%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$3,282
Rent
-$1,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,286
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$5,128
Mortgage P&I
92%
$3,024
Property Taxes
8%
$252
Home Insurance
7%
$228
HOA
2%
$50
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820