Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.3% first-year return on $138k initial cash invested.
-11.3%
Cash On Cash
3.56%
Cap Rate
0.61
DSCR
$5,187
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,717
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,187
Total Expenses
$6,487
Mortgage P&I
54%
$2,791
Property Taxes
7%
$342
Home Insurance
4%
$201
HOA
13%
$664
Property Management
15%
$778
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,297