Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.81% first-year return on $143k initial cash invested.
-9.81%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$4,657
Rent
-$1,166
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,933
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,657
Total Expenses
$5,823
Mortgage P&I
63%
$2,915
Property Taxes
10%
$454
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,164