Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.43% first-year return on $150k initial cash invested.
-8.43%
Cash On Cash
4.21%
Cap Rate
0.72
DSCR
$5,209
Rent
-$1,052
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,278
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,209
Total Expenses
$6,261
Mortgage P&I
58%
$3,044
Property Taxes
10%
$498
Home Insurance
4%
$220
HOA
0%
$0
Property Management
15%
$781
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,302