Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.57% first-year return on $137k initial cash invested.
-13.57%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$3,153
Rent
-$1,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,672
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,153
Total Expenses
$4,704
Mortgage P&I
88%
$2,759
Property Taxes
8%
$248
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788