Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.87% first-year return on $138k initial cash invested.
-18.87%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$2,945
Rent
-$2,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,945
Total Expenses
$5,110
Mortgage P&I
94%
$2,768
Property Taxes
25%
$728
Home Insurance
7%
$200
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736