Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.89% first-year return on $148k initial cash invested.
-13.89%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$3,679
Rent
-$1,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$118k
Closing costs
1%
$5,919
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,679
Total Expenses
$5,395
Mortgage P&I
80%
$2,945
Property Taxes
13%
$474
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920