Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.71% first-year return on $144k initial cash invested.
-12.71%
Cash On Cash
2.99%
Cap Rate
0.52
DSCR
$3,464
Rent
-$1,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,980
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,464
Total Expenses
$4,985
Mortgage P&I
83%
$2,873
Property Taxes
5%
$179
Home Insurance
6%
$209
HOA
2%
$60
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866