Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.52% first-year return on $146k initial cash invested.
-15.52%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$3,620
Rent
-$1,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$121k
Closing costs
1%
$6,074
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,620
Total Expenses
$5,503
Mortgage P&I
85%
$3,083
Property Taxes
10%
$375
Home Insurance
7%
$240
HOA
2%
$67
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905