Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.43% first-year return on $138k initial cash invested.
-11.43%
Cash On Cash
3.47%
Cap Rate
0.59
DSCR
$4,190
Rent
-$1,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,705
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,190
Total Expenses
$5,503
Mortgage P&I
67%
$2,793
Property Taxes
12%
$497
Home Insurance
5%
$201
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,048