Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.99% first-year return on $142k initial cash invested.
-13.99%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$3,895
Rent
-$1,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,923
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,895
Total Expenses
$5,555
Mortgage P&I
76%
$2,963
Property Taxes
13%
$512
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974