Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.32% first-year return on $143k initial cash invested.
-19.32%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$1,676
Rent
-$2,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,676
Total Expenses
$3,977
Mortgage P&I
175%
$2,926
Property Taxes
2%
$31
Home Insurance
12%
$208
HOA
0%
$8
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$419