Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.36% first-year return on $141k initial cash invested.
-14.36%
Cash On Cash
2.59%
Cap Rate
0.45
DSCR
$2,823
Rent
-$1,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,834
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,823
Total Expenses
$4,504
Mortgage P&I
100%
$2,826
Property Taxes
4%
$113
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706