Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.24% first-year return on $149k initial cash invested.
-19.24%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$3,000
Rent
-$2,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,000
Total Expenses
$5,393
Mortgage P&I
103%
$3,084
Property Taxes
17%
$510
Home Insurance
7%
$219
HOA
5%
$140
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750