Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.96% first-year return on $144k initial cash invested.
-20.96%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$2,370
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,006
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,370
Total Expenses
$4,888
Mortgage P&I
127%
$3,009
Property Taxes
21%
$496
Home Insurance
10%
$245
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592