Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.94% first-year return on $144k initial cash invested.
-15.94%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$3,045
Rent
-$1,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,045
Total Expenses
$4,958
Mortgage P&I
95%
$2,901
Property Taxes
13%
$385
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761