Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.12% first-year return on $144k initial cash invested.
-19.12%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$2,996
Rent
-$2,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$5,291
Mortgage P&I
98%
$2,938
Property Taxes
20%
$585
Home Insurance
7%
$210
HOA
4%
$120
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749