Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.11% first-year return on $144k initial cash invested.
-19.11%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$3,441
Rent
-$2,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,980
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,441
Total Expenses
$5,728
Mortgage P&I
84%
$2,881
Property Taxes
27%
$915
Home Insurance
6%
$209
HOA
2%
$71
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860