Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.99% first-year return on $137k initial cash invested.
-22.99%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$2,255
Rent
-$2,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,679
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,255
Total Expenses
$4,885
Mortgage P&I
123%
$2,767
Property Taxes
37%
$835
Home Insurance
9%
$201
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564