Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.79% first-year return on $138k initial cash invested.
-8.79%
Cash On Cash
4.09%
Cap Rate
0.7
DSCR
$4,552
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,699
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,552
Total Expenses
$5,560
Mortgage P&I
61%
$2,769
Property Taxes
7%
$323
Home Insurance
4%
$200
HOA
2%
$83
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138