Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.17% first-year return on $135k initial cash invested.
-14.17%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$2,963
Rent
-$1,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,576
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,963
Total Expenses
$4,558
Mortgage P&I
91%
$2,692
Property Taxes
8%
$245
Home Insurance
7%
$198
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741