Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.15% first-year return on $139k initial cash invested.
-16.15%
Cash On Cash
2.12%
Cap Rate
0.37
DSCR
$2,548
Rent
-$1,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$4,415
Mortgage P&I
109%
$2,782
Property Taxes
8%
$209
Home Insurance
8%
$201
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637