Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.97% first-year return on $149k initial cash invested.
-17.97%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$3,612
Rent
-$2,229
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,232
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,612
Total Expenses
$5,841
Mortgage P&I
85%
$3,063
Property Taxes
17%
$620
Home Insurance
6%
$220
HOA
6%
$205
Property Management
15%
$542
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$903