Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.27% first-year return on $145k initial cash invested.
-13.27%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$4,497
Rent
-$1,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,051
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,497
Total Expenses
$6,101
Mortgage P&I
68%
$3,073
Property Taxes
15%
$664
Home Insurance
5%
$205
HOA
0%
$0
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,124