Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.4% first-year return on $144k initial cash invested.
-16.4%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$2,933
Rent
-$1,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,933
Total Expenses
$4,898
Mortgage P&I
101%
$2,974
Property Taxes
10%
$307
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733