Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.09% first-year return on $146k initial cash invested.
-14.09%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$4,600
Rent
-$1,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$4,600
Total Expenses
$6,308
Mortgage P&I
61%
$2,789
Property Taxes
24%
$1,090
Home Insurance
4%
$192
HOA
1%
$29
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150