Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.34% first-year return on $143k initial cash invested.
-21.34%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$2,982
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,935
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$5,519
Mortgage P&I
98%
$2,911
Property Taxes
33%
$974
Home Insurance
7%
$203
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746