Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.36% first-year return on $141k initial cash invested.
-14.36%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$3,371
Rent
-$1,690
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,868
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,371
Total Expenses
$5,061
Mortgage P&I
86%
$2,893
Property Taxes
6%
$214
Home Insurance
6%
$210
HOA
4%
$125
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843