Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.93% first-year return on $153k initial cash invested.
-10.93%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$4,250
Rent
-$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$117k
Closing costs
1%
$5,865
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$4,250
Total Expenses
$5,645
Mortgage P&I
68%
$2,878
Property Taxes
12%
$492
Home Insurance
5%
$206
HOA
1%
$29
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062