Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.56% first-year return on $139k initial cash invested.
-15.56%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$3,309
Rent
-$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,759
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,309
Total Expenses
$5,110
Mortgage P&I
88%
$2,927
Property Taxes
12%
$386
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827