Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.02% first-year return on $146k initial cash invested.
-16.02%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$3,092
Rent
-$1,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$5,042
Mortgage P&I
97%
$3,001
Property Taxes
11%
$342
Home Insurance
7%
$214
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773