Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.68% first-year return on $147k initial cash invested.
-16.68%
Cash On Cash
1.94%
Cap Rate
0.34
DSCR
$3,422
Rent
-$2,049
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
5.8%
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
$3,422
Total Expenses
$5,471
Mortgage P&I
85%
$2,909
Property Taxes
14%
$475
Home Insurance
6%
$219
HOA
7%
$225
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856