Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.18% first-year return on $141k initial cash invested.
-9.18%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$4,584
Rent
-$1,078
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,854
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,584
Total Expenses
$5,662
Mortgage P&I
63%
$2,882
Property Taxes
8%
$368
Home Insurance
4%
$206
HOA
0%
$6
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146