Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.01% first-year return on $147k initial cash invested.
-14.01%
Cash On Cash
2.72%
Cap Rate
0.47
DSCR
$3,899
Rent
-$1,721
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,161
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,899
Total Expenses
$5,620
Mortgage P&I
76%
$2,963
Property Taxes
13%
$494
Home Insurance
6%
$219
HOA
2%
$72
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$975