Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.82% first-year return on $147k initial cash invested.
-21.82%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$3,147
Rent
-$2,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,159
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,147
Total Expenses
$5,826
Mortgage P&I
97%
$3,064
Property Taxes
33%
$1,050
Home Insurance
6%
$201
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787