Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.92% first-year return on $144k initial cash invested.
-15.92%
Cash On Cash
2.34%
Cap Rate
0.4
DSCR
$3,221
Rent
-$1,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,991
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,221
Total Expenses
$5,129
Mortgage P&I
91%
$2,947
Property Taxes
9%
$298
Home Insurance
7%
$238
HOA
3%
$100
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805