Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.83% first-year return on $147k initial cash invested.
-12.83%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$4,727
Rent
-$1,576
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
$4,727
Total Expenses
$6,303
Mortgage P&I
63%
$2,982
Property Taxes
14%
$655
Home Insurance
5%
$228
HOA
4%
$169
Property Management
15%
$709
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182