Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.79% first-year return on $137k initial cash invested.
-26.79%
Cash On Cash
-0.5%
Cap Rate
-0.09
DSCR
$2,400
Rent
-$3,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,400
Total Expenses
$5,451
Mortgage P&I
113%
$2,719
Property Taxes
54%
$1,299
Home Insurance
8%
$198
HOA
3%
$83
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600