Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.19% first-year return on $146k initial cash invested.
-10.19%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$4,731
Rent
-$1,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,088
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,731
Total Expenses
$5,970
Mortgage P&I
65%
$3,071
Property Taxes
6%
$296
Home Insurance
7%
$332
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,183