Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.08% first-year return on $159k initial cash invested.
-10.08%
Cash On Cash
3.96%
Cap Rate
0.64
DSCR
$4,886
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$123k
Closing costs
1%
$6,147
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$4,886
Total Expenses
$6,222
Mortgage P&I
65%
$3,171
Property Taxes
9%
$441
Home Insurance
4%
$215
HOA
1%
$50
Property Management
15%
$733
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,222