Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.66% first-year return on $150k initial cash invested.
-9.66%
Cash On Cash
3.94%
Cap Rate
0.67
DSCR
$4,900
Rent
-$1,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,283
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,900
Total Expenses
$6,107
Mortgage P&I
63%
$3,075
Property Taxes
8%
$368
Home Insurance
5%
$222
HOA
2%
$90
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,225