Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.26% first-year return on $139k initial cash invested.
-18.26%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$3,760
Rent
-$2,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,747
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,760
Total Expenses
$5,870
Mortgage P&I
74%
$2,770
Property Taxes
20%
$741
Home Insurance
5%
$201
HOA
9%
$354
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940