Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.54% first-year return on $141k initial cash invested.
-9.54%
Cash On Cash
3.88%
Cap Rate
0.67
DSCR
$4,773
Rent
-$1,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,878
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,773
Total Expenses
$5,898
Mortgage P&I
59%
$2,833
Property Taxes
11%
$529
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,193