Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.7% first-year return on $148k initial cash invested.
-11.7%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$4,044
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,044
Total Expenses
$5,484
Mortgage P&I
71%
$2,862
Property Taxes
12%
$474
Home Insurance
5%
$206
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,011