Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.77% first-year return on $148k initial cash invested.
-12.77%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$4,530
Rent
-$1,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$118k
Closing costs
1%
$5,898
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,530
Total Expenses
$6,104
Mortgage P&I
67%
$3,016
Property Taxes
16%
$704
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,132