Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.53% first-year return on $141k initial cash invested.
-13.53%
Cash On Cash
2.96%
Cap Rate
0.48
DSCR
$3,194
Rent
-$1,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$112k
Closing costs
1%
$5,591
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,194
Total Expenses
$4,788
Mortgage P&I
89%
$2,843
Property Taxes
5%
$146
Home Insurance
6%
$201
HOA
2%
$65
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798