Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.32% first-year return on $136k initial cash invested.
-21.32%
Cash On Cash
0.86%
Cap Rate
0.15
DSCR
$2,427
Rent
-$2,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,599
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,427
Total Expenses
$4,836
Mortgage P&I
112%
$2,714
Property Taxes
27%
$661
Home Insurance
8%
$196
HOA
4%
$100
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607