Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.45% first-year return on $146k initial cash invested.
-15.45%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$3,399
Rent
-$1,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,118
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,399
Total Expenses
$5,285
Mortgage P&I
88%
$2,976
Property Taxes
13%
$454
Home Insurance
6%
$206
HOA
1%
$17
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850