Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.19% first-year return on $150k initial cash invested.
-10.19%
Cash On Cash
3.64%
Cap Rate
0.64
DSCR
$4,692
Rent
-$1,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,304
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,692
Total Expenses
$5,969
Mortgage P&I
64%
$3,003
Property Taxes
9%
$433
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,173