Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.4% first-year return on $156k initial cash invested.
-14.4%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$4,145
Rent
-$1,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$125k
Closing costs
1%
$6,274
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,145
Total Expenses
$6,014
Mortgage P&I
75%
$3,123
Property Taxes
7%
$310
Home Insurance
6%
$238
HOA
9%
$353
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036