Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.29% first-year return on $146k initial cash invested.
-18.29%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$3,366
Rent
-$2,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,113
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,366
Total Expenses
$5,597
Mortgage P&I
88%
$2,958
Property Taxes
19%
$645
Home Insurance
6%
$217
HOA
5%
$160
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842