Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.65% first-year return on $147k initial cash invested.
-14.65%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$3,109
Rent
-$1,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,165
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,109
Total Expenses
$4,909
Mortgage P&I
97%
$3,002
Property Taxes
6%
$193
Home Insurance
7%
$223
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777