Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.89% first-year return on $145k initial cash invested.
-16.89%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$3,974
Rent
-$2,041
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%
$6,047
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,974
Total Expenses
$6,015
Mortgage P&I
74%
$2,942
Property Taxes
24%
$946
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994