Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.71% first-year return on $142k initial cash invested.
-17.71%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$2,617
Rent
-$2,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$112k
Closing costs
1%
$5,600
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,617
Total Expenses
$4,707
Mortgage P&I
109%
$2,846
Property Taxes
16%
$412
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654