Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.98% first-year return on $149k initial cash invested.
-8.98%
Cash On Cash
4.18%
Cap Rate
0.72
DSCR
$6,289
Rent
-$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,229
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,289
Total Expenses
$7,403
Mortgage P&I
48%
$3,034
Property Taxes
18%
$1,122
Home Insurance
4%
$228
HOA
0%
$0
Property Management
15%
$943
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,572