Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.83% first-year return on $149k initial cash invested.
-22.83%
Cash On Cash
0.82%
Cap Rate
0.13
DSCR
$2,132
Rent
-$2,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,230
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,132
Total Expenses
$4,964
Mortgage P&I
149%
$3,173
Property Taxes
26%
$548
Home Insurance
10%
$220
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533