Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.08% first-year return on $138k initial cash invested.
-18.08%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$2,801
Rent
-$2,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,737
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,801
Total Expenses
$4,887
Mortgage P&I
104%
$2,901
Property Taxes
15%
$412
Home Insurance
7%
$205
HOA
1%
$25
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700