Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.49% first-year return on $150k initial cash invested.
-26.49%
Cash On Cash
-0.53%
Cap Rate
-0.09
DSCR
$1,491
Rent
-$3,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,305
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,491
Total Expenses
$4,811
Mortgage P&I
200%
$2,983
Property Taxes
53%
$790
Home Insurance
16%
$236
HOA
6%
$85
Property Management
15%
$224
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$373