Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.45% first-year return on $141k initial cash invested.
-21.45%
Cash On Cash
0.66%
Cap Rate
0.12
DSCR
$1,783
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,783
Total Expenses
$4,301
Mortgage P&I
155%
$2,768
Property Taxes
16%
$287
Home Insurance
12%
$205
HOA
10%
$186
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446