Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.71% first-year return on $150k initial cash invested.
-17.71%
Cash On Cash
1.91%
Cap Rate
0.33
DSCR
$3,751
Rent
-$2,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,275
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,751
Total Expenses
$5,962
Mortgage P&I
82%
$3,060
Property Taxes
22%
$814
Home Insurance
6%
$227
HOA
2%
$60
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938