Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.74% first-year return on $153k initial cash invested.
-10.74%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$4,663
Rent
-$1,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$117k
Closing costs
1%
$5,860
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$4,663
Total Expenses
$6,033
Mortgage P&I
62%
$2,907
Property Taxes
14%
$668
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,166