Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.06% first-year return on $141k initial cash invested.
-18.06%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$3,624
Rent
-$2,123
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,860
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$5,747
Mortgage P&I
79%
$2,855
Property Taxes
21%
$769
Home Insurance
6%
$208
HOA
5%
$175
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906