Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.03% first-year return on $141k initial cash invested.
-9.03%
Cash On Cash
4.04%
Cap Rate
0.7
DSCR
$5,475
Rent
-$1,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,860
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,475
Total Expenses
$6,536
Mortgage P&I
51%
$2,813
Property Taxes
16%
$885
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$821
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,369