Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.58% first-year return on $137k initial cash invested.
-15.58%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$3,811
Rent
-$1,783
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,681
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,811
Total Expenses
$5,594
Mortgage P&I
74%
$2,811
Property Taxes
20%
$763
Home Insurance
5%
$191
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953