Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.65% first-year return on $141k initial cash invested.
-14.65%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$3,567
Rent
-$1,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,849
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$5,286
Mortgage P&I
83%
$2,948
Property Taxes
12%
$415
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892