Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.7% first-year return on $141k initial cash invested.
-15.7%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$3,457
Rent
-$1,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,844
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,457
Total Expenses
$5,298
Mortgage P&I
81%
$2,803
Property Taxes
15%
$523
Home Insurance
5%
$175
HOA
4%
$138
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864