Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.7% first-year return on $150k initial cash invested.
-24.7%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$2,565
Rent
-$3,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,288
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$5,654
Mortgage P&I
119%
$3,063
Property Taxes
22%
$561
Home Insurance
9%
$231
HOA
22%
$567
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641