Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.66% first-year return on $147k initial cash invested.
-12.66%
Cash On Cash
3.15%
Cap Rate
0.54
DSCR
$4,768
Rent
-$1,555
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,162
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,768
Total Expenses
$6,323
Mortgage P&I
63%
$2,982
Property Taxes
14%
$655
Home Insurance
5%
$228
HOA
4%
$169
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,192