Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.82% first-year return on $142k initial cash invested.
-22.82%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,452
Rent
-$2,700
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,904
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$5,152
Mortgage P&I
118%
$2,897
Property Taxes
6%
$140
Home Insurance
9%
$217
HOA
29%
$721
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613