Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.32% first-year return on $147k initial cash invested.
-14.32%
Cash On Cash
2.62%
Cap Rate
0.46
DSCR
$3,846
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,846
Total Expenses
$5,602
Mortgage P&I
77%
$2,943
Property Taxes
10%
$397
Home Insurance
6%
$215
HOA
5%
$200
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962