Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.24% first-year return on $139k initial cash invested.
-21.24%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$3,203
Rent
-$2,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,203
Total Expenses
$5,659
Mortgage P&I
87%
$2,771
Property Taxes
36%
$1,150
Home Insurance
6%
$201
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801