Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.69% first-year return on $136k initial cash invested.
-15.69%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$2,925
Rent
-$1,774
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,603
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$4,699
Mortgage P&I
93%
$2,722
Property Taxes
10%
$305
Home Insurance
7%
$200
HOA
2%
$68
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731