Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.73% first-year return on $136k initial cash invested.
-16.73%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$2,700
Rent
-$1,891
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
$2,700
Total Expenses
$4,591
Mortgage P&I
101%
$2,722
Property Taxes
11%
$305
Home Insurance
7%
$200
HOA
3%
$68
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675