Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.18% first-year return on $141k initial cash invested.
-16.18%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$2,864
Rent
-$1,899
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,864
Total Expenses
$4,763
Mortgage P&I
100%
$2,851
Property Taxes
12%
$331
Home Insurance
7%
$205
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716