Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.22% first-year return on $143k initial cash invested.
-13.22%
Cash On Cash
3.05%
Cap Rate
0.52
DSCR
$3,974
Rent
-$1,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,956
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,974
Total Expenses
$5,550
Mortgage P&I
74%
$2,929
Property Taxes
13%
$503
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994