Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.51% first-year return on $138k initial cash invested.
-14.51%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$5,408
Rent
-$1,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,738
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,408
Total Expenses
$7,083
Mortgage P&I
52%
$2,824
Property Taxes
27%
$1,456
Home Insurance
4%
$203
HOA
0%
$5
Property Management
15%
$811
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,352