Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.28% first-year return on $144k initial cash invested.
-17.28%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$3,422
Rent
-$2,074
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
$3,422
Total Expenses
$5,496
Mortgage P&I
86%
$2,938
Property Taxes
17%
$585
Home Insurance
6%
$210
HOA
4%
$120
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856