Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.52% first-year return on $149k initial cash invested.
-20.52%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$2,375
Rent
-$2,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,255
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,375
Total Expenses
$4,929
Mortgage P&I
125%
$2,970
Property Taxes
14%
$342
Home Insurance
9%
$224
HOA
11%
$253
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594