Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.83% first-year return on $141k initial cash invested.
-10.83%
Cash On Cash
3.53%
Cap Rate
0.61
DSCR
$4,125
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,861
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,125
Total Expenses
$5,398
Mortgage P&I
69%
$2,834
Property Taxes
8%
$345
Home Insurance
5%
$208
HOA
1%
$31
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031