Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.26% first-year return on $145k initial cash invested.
-21.26%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$1,859
Rent
-$2,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,052
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,859
Total Expenses
$4,430
Mortgage P&I
159%
$2,947
Property Taxes
20%
$372
Home Insurance
12%
$219
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465