Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.14% first-year return on $139k initial cash invested.
-17.14%
Cash On Cash
1.89%
Cap Rate
0.33
DSCR
$2,712
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,760
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$4,697
Mortgage P&I
103%
$2,784
Property Taxes
15%
$404
Home Insurance
8%
$208
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678