Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.25% first-year return on $143k initial cash invested.
-14.25%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$4,259
Rent
-$1,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,930
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,259
Total Expenses
$5,951
Mortgage P&I
69%
$2,935
Property Taxes
10%
$434
Home Insurance
5%
$203
HOA
8%
$335
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,065