Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.85% first-year return on $148k initial cash invested.
-14.85%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$3,225
Rent
-$1,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,183
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,225
Total Expenses
$5,054
Mortgage P&I
94%
$3,025
Property Taxes
6%
$178
Home Insurance
7%
$220
HOA
3%
$83
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806