Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.37% first-year return on $145k initial cash invested.
-13.37%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$4,766
Rent
-$1,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,032
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,766
Total Expenses
$6,378
Mortgage P&I
63%
$2,982
Property Taxes
18%
$855
Home Insurance
5%
$219
HOA
1%
$33
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,192